Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.17% first-year return on $31,479 initial cash invested.
2.17%
Cash On Cash
7.58%
Cap Rate
1.15
DSCR
$1,395
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,395 income − $1,338 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,395
Total Expenses
$1,338
Mortgage P&I
59%
$820
Property Taxes
7%
$102
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0