Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.78% first-year return on $32,844 initial cash invested.
2.78%
Cash On Cash
7.43%
Cap Rate
1.19
DSCR
$1,530
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,530 income − $1,454 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,844
Downpayment
20%
$31,280
Closing costs
1%
$1,564
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,454
Mortgage P&I
53%
$817
Property Taxes
12%
$184
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0