Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.52% first-year return on $33,474 initial cash invested.
5.52%
Cash On Cash
8.51%
Cap Rate
1.26
DSCR
$1,612
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,612 income − $1,458 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,474
Downpayment
20%
$31,880
Closing costs
1%
$1,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,612
Total Expenses
$1,458
Mortgage P&I
56%
$895
Property Taxes
4%
$59
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0