Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.86% first-year return on $31,941 initial cash invested.
5.86%
Cash On Cash
8.02%
Cap Rate
1.32
DSCR
$1,773
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,773 income − $1,617 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,941
Downpayment
20%
$30,420
Closing costs
1%
$1,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,773
Total Expenses
$1,617
Mortgage P&I
44%
$772
Property Taxes
19%
$328
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0