Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.24% first-year return on $31,450 initial cash invested.
3.24%
Cash On Cash
7.61%
Cap Rate
1.21
DSCR
$1,550
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,450
Downpayment
20%
$29,952
Closing costs
1%
$1,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,465
Mortgage P&I
51%
$787
Property Taxes
14%
$222
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0