Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.24% first-year return on $31,479 initial cash invested.
7.24%
Cash On Cash
8.04%
Cap Rate
1.36
DSCR
$1,516
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,516
Total Expenses
$1,326
Mortgage P&I
49%
$738
Property Taxes
9%
$141
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0