Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.1% first-year return on $31,647 initial cash invested.
4.1%
Cash On Cash
7.44%
Cap Rate
1.25
DSCR
$1,596
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,647
Downpayment
20%
$30,140
Closing costs
1%
$1,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,596
Total Expenses
$1,488
Mortgage P&I
47%
$746
Property Taxes
17%
$277
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0