Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.28% first-year return on $31,647 initial cash invested.
2.28%
Cash On Cash
7.07%
Cap Rate
1.17
DSCR
$1,316
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,647
Downpayment
20%
$30,140
Closing costs
1%
$1,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,316
Total Expenses
$1,256
Mortgage P&I
58%
$762
Property Taxes
7%
$94
Home Insurance
4%
$57
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0