Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.73% first-year return on $32,109 initial cash invested.
6.73%
Cash On Cash
8.37%
Cap Rate
1.32
DSCR
$1,527
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $1,347 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,109
Downpayment
20%
$30,580
Closing costs
1%
$1,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,527
Total Expenses
$1,347
Mortgage P&I
53%
$811
Property Taxes
5%
$83
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0