Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.65% first-year return on $32,529 initial cash invested.
3.65%
Cash On Cash
7.72%
Cap Rate
1.21
DSCR
$1,454
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,454 income − $1,355 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,454
Total Expenses
$1,355
Mortgage P&I
57%
$824
Property Taxes
7%
$99
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0