Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.84% first-year return on $32,529 initial cash invested.
3.84%
Cash On Cash
7.74%
Cap Rate
1.22
DSCR
$1,511
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,511 income − $1,407 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,511
Total Expenses
$1,407
Mortgage P&I
54%
$819
Property Taxes
9%
$138
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0