Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.25% first-year return on $31,647 initial cash invested.
4.25%
Cash On Cash
7.6%
Cap Rate
1.25
DSCR
$1,568
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,568 income − $1,456 expenses = $112 cash flow
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
$1,568
Total Expenses
$1,456
Mortgage P&I
49%
$765
Property Taxes
17%
$261
Home Insurance
1%
$23
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0