Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.09% first-year return on $31,290 initial cash invested.
7.09%
Cash On Cash
8.46%
Cap Rate
1.32
DSCR
$1,406
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,406 income − $1,221 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,406
Total Expenses
$1,221
Mortgage P&I
57%
$795
Property Taxes
1%
$9
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0