Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.68% first-year return on $31,479 initial cash invested.
5.68%
Cash On Cash
8.24%
Cap Rate
1.29
DSCR
$1,630
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,630
Total Expenses
$1,481
Mortgage P&I
49%
$798
Property Taxes
13%
$206
Home Insurance
3%
$52
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0