Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.88% first-year return on $31,983 initial cash invested.
7.88%
Cash On Cash
9.05%
Cap Rate
1.34
DSCR
$1,665
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $1,455 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,983
Downpayment
20%
$30,460
Closing costs
1%
$1,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,665
Total Expenses
$1,455
Mortgage P&I
51%
$855
Property Taxes
7%
$122
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0