Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.07% first-year return on $32,004 initial cash invested.
3.07%
Cash On Cash
7.99%
Cap Rate
1.27
DSCR
$2,629
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,004
Downpayment
20%
$30,480
Closing costs
1%
$1,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,629
Total Expenses
$2,547
Mortgage P&I
31%
$802
Property Taxes
38%
$1,008
Home Insurance
2%
$54
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0