Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.24% first-year return on $31,920 initial cash invested.
6.24%
Cash On Cash
8.37%
Cap Rate
1.31
DSCR
$1,650
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,650 income − $1,484 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,920
Downpayment
20%
$30,400
Closing costs
1%
$1,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,484
Mortgage P&I
49%
$812
Property Taxes
11%
$181
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0