Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1% first-year return on $31,227 initial cash invested.
1%
Cash On Cash
7.31%
Cap Rate
1.12
DSCR
$1,350
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,350 income − $1,324 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,227
Downpayment
20%
$29,740
Closing costs
1%
$1,487
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,324
Mortgage P&I
60%
$812
Property Taxes
8%
$107
Home Insurance
4%
$53
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0