Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.34% first-year return on $31,353 initial cash invested.
8.34%
Cash On Cash
8.78%
Cap Rate
1.38
DSCR
$1,601
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,601 income − $1,383 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,353
Downpayment
20%
$29,860
Closing costs
1%
$1,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,601
Total Expenses
$1,383
Mortgage P&I
50%
$794
Property Taxes
6%
$103
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0