Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.74% first-year return on $32,949 initial cash invested.
8.74%
Cash On Cash
8.87%
Cap Rate
1.4
DSCR
$1,832
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,832 income − $1,592 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,949
Downpayment
20%
$31,380
Closing costs
1%
$1,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,832
Total Expenses
$1,592
Mortgage P&I
45%
$828
Property Taxes
12%
$228
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0