Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.46% first-year return on $33,453 initial cash invested.
6.46%
Cash On Cash
8.27%
Cap Rate
1.33
DSCR
$1,875
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,453
Downpayment
20%
$31,860
Closing costs
1%
$1,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,875
Total Expenses
$1,695
Mortgage P&I
44%
$824
Property Taxes
17%
$327
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0