Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.36% first-year return on $31,731 initial cash invested.
1.36%
Cash On Cash
6.93%
Cap Rate
1.14
DSCR
$1,389
Rent
$36
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,731
Downpayment
20%
$30,220
Closing costs
1%
$1,511
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,389
Total Expenses
$1,353
Mortgage P&I
55%
$767
Property Taxes
13%
$182
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0