Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.78% first-year return on $32,340 initial cash invested.
1.78%
Cash On Cash
7.39%
Cap Rate
1.14
DSCR
$1,386
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $1,338 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,340
Downpayment
20%
$30,800
Closing costs
1%
$1,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,386
Total Expenses
$1,338
Mortgage P&I
60%
$832
Property Taxes
7%
$94
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0