Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.81% first-year return on $32,172 initial cash invested.
4.81%
Cash On Cash
8.45%
Cap Rate
1.24
DSCR
$1,653
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,653 income − $1,524 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,172
Downpayment
20%
$30,640
Closing costs
1%
$1,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,653
Total Expenses
$1,524
Mortgage P&I
52%
$867
Property Taxes
11%
$175
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0