Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.75% first-year return on $31,122 initial cash invested.
8.75%
Cash On Cash
9.14%
Cap Rate
1.37
DSCR
$1,556
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $1,329 expenses = $227 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,122
Downpayment
20%
$29,640
Closing costs
1%
$1,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,556
Total Expenses
$1,329
Mortgage P&I
53%
$824
Property Taxes
2%
$25
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0