Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.19% first-year return on $31,479 initial cash invested.
9.19%
Cash On Cash
8.68%
Cap Rate
1.42
DSCR
$1,580
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,339
Mortgage P&I
48%
$764
Property Taxes
7%
$112
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0