Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.12% first-year return on $31,521 initial cash invested.
7.12%
Cash On Cash
8.76%
Cap Rate
1.34
DSCR
$1,792
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,792 income − $1,605 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,521
Downpayment
20%
$30,020
Closing costs
1%
$1,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,792
Total Expenses
$1,605
Mortgage P&I
46%
$819
Property Taxes
14%
$246
Home Insurance
4%
$73
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0