Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.08% first-year return on $33,747 initial cash invested.
5.08%
Cash On Cash
7.95%
Cap Rate
1.27
DSCR
$1,613
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,747
Downpayment
20%
$32,140
Closing costs
1%
$1,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,613
Total Expenses
$1,470
Mortgage P&I
52%
$840
Property Taxes
8%
$133
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0