Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.11% first-year return on $33,600 initial cash invested.
5.11%
Cash On Cash
7.98%
Cap Rate
1.27
DSCR
$1,724
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $1,581 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,724
Total Expenses
$1,581
Mortgage P&I
48%
$835
Property Taxes
14%
$243
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0