Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.68% first-year return on $31,815 initial cash invested.
4.68%
Cash On Cash
8.08%
Cap Rate
1.25
DSCR
$1,539
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,539 income − $1,415 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,815
Downpayment
20%
$30,300
Closing costs
1%
$1,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,539
Total Expenses
$1,415
Mortgage P&I
53%
$819
Property Taxes
9%
$142
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0