Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.62% first-year return on $31,479 initial cash invested.
7.62%
Cash On Cash
8.77%
Cap Rate
1.34
DSCR
$1,603
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,603 income − $1,403 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,603
Total Expenses
$1,403
Mortgage P&I
51%
$816
Property Taxes
7%
$119
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0