Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.86% first-year return on $31,500 initial cash invested.
2.86%
Cash On Cash
7.7%
Cap Rate
1.19
DSCR
$1,542
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,542 income − $1,467 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,542
Total Expenses
$1,467
Mortgage P&I
53%
$810
Property Taxes
13%
$204
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0