Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.66% first-year return on $31,836 initial cash invested.
1.66%
Cash On Cash
7.49%
Cap Rate
1.14
DSCR
$1,401
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,401 income − $1,357 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,836
Downpayment
20%
$30,320
Closing costs
1%
$1,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,401
Total Expenses
$1,357
Mortgage P&I
59%
$832
Property Taxes
7%
$100
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0