Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.74% first-year return on $32,445 initial cash invested.
3.74%
Cash On Cash
7.49%
Cap Rate
1.22
DSCR
$1,493
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,445
Downpayment
20%
$30,900
Closing costs
1%
$1,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,493
Total Expenses
$1,392
Mortgage P&I
53%
$788
Property Taxes
10%
$154
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0