Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.82% first-year return on $32,550 initial cash invested.
5.82%
Cash On Cash
8.13%
Cap Rate
1.29
DSCR
$1,547
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,547
Total Expenses
$1,389
Mortgage P&I
53%
$815
Property Taxes
8%
$118
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0