Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.3% first-year return on $31,500 initial cash invested.
5.3%
Cash On Cash
7.91%
Cap Rate
1.27
DSCR
$1,429
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,429 income − $1,290 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,429
Total Expenses
$1,290
Mortgage P&I
55%
$779
Property Taxes
6%
$88
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0