Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.92% first-year return on $31,500 initial cash invested.
3.92%
Cash On Cash
8.11%
Cap Rate
1.24
DSCR
$1,899
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $1,796 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,899
Total Expenses
$1,796
Mortgage P&I
43%
$816
Property Taxes
23%
$434
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0