Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.72% first-year return on $32,550 initial cash invested.
4.72%
Cash On Cash
7.72%
Cap Rate
1.26
DSCR
$1,506
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,506 income − $1,378 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,506
Total Expenses
$1,378
Mortgage P&I
53%
$794
Property Taxes
9%
$139
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0