Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.2% first-year return on $32,319 initial cash invested.
7.2%
Cash On Cash
8.63%
Cap Rate
1.33
DSCR
$1,615
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,615 income − $1,421 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,319
Downpayment
20%
$30,780
Closing costs
1%
$1,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,615
Total Expenses
$1,421
Mortgage P&I
52%
$832
Property Taxes
5%
$88
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0