Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.52% first-year return on $33,789 initial cash invested.
3.52%
Cash On Cash
7.53%
Cap Rate
1.21
DSCR
$1,459
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,459 income − $1,360 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,789
Downpayment
20%
$32,180
Closing costs
1%
$1,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,459
Total Expenses
$1,360
Mortgage P&I
57%
$838
Property Taxes
3%
$48
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0