Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.64% first-year return on $33,684 initial cash invested.
0.64%
Cash On Cash
6.83%
Cap Rate
1.1
DSCR
$1,266
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,266 income − $1,248 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,684
Downpayment
20%
$32,080
Closing costs
1%
$1,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,266
Total Expenses
$1,248
Mortgage P&I
66%
$832
Property Taxes
3%
$34
Home Insurance
4%
$53
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0