Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.18% first-year return on $32,592 initial cash invested.
7.18%
Cash On Cash
8.47%
Cap Rate
1.34
DSCR
$1,629
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,629 income − $1,434 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,592
Downpayment
20%
$31,040
Closing costs
1%
$1,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,629
Total Expenses
$1,434
Mortgage P&I
50%
$819
Property Taxes
10%
$157
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0