Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.88% first-year return on $31,248 initial cash invested.
5.88%
Cash On Cash
8.18%
Cap Rate
1.3
DSCR
$1,610
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,610 income − $1,457 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,248
Downpayment
20%
$29,760
Closing costs
1%
$1,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,457
Mortgage P&I
49%
$781
Property Taxes
12%
$197
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0