Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.25% first-year return on $31,479 initial cash invested.
6.25%
Cash On Cash
8.37%
Cap Rate
1.29
DSCR
$1,456
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,456 income − $1,292 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,456
Total Expenses
$1,292
Mortgage P&I
56%
$809
Property Taxes
3%
$43
Home Insurance
4%
$52
HOA
1%
$9
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0