Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.45% first-year return on $32,928 initial cash invested.
6.45%
Cash On Cash
8.4%
Cap Rate
1.32
DSCR
$1,834
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $1,657 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,928
Downpayment
20%
$31,360
Closing costs
1%
$1,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,834
Total Expenses
$1,657
Mortgage P&I
45%
$829
Property Taxes
15%
$281
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0