Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.48% first-year return on $31,395 initial cash invested.
2.48%
Cash On Cash
7.23%
Cap Rate
1.17
DSCR
$1,376
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,376 income − $1,311 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,395
Downpayment
20%
$29,900
Closing costs
1%
$1,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,376
Total Expenses
$1,311
Mortgage P&I
56%
$767
Property Taxes
9%
$125
Home Insurance
4%
$52
HOA
1%
$8
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0