Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.96% first-year return on $32,403 initial cash invested.
4.96%
Cash On Cash
8.2%
Cap Rate
1.25
DSCR
$1,577
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,577 income − $1,443 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,403
Downpayment
20%
$30,860
Closing costs
1%
$1,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,577
Total Expenses
$1,443
Mortgage P&I
53%
$842
Property Taxes
8%
$127
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0