Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.48% first-year return on $31,500 initial cash invested.
6.48%
Cash On Cash
8.45%
Cap Rate
1.32
DSCR
$1,774
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $1,604 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,774
Total Expenses
$1,604
Mortgage P&I
45%
$797
Property Taxes
17%
$294
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0