Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.08% first-year return on $32,361 initial cash invested.
5.08%
Cash On Cash
8.16%
Cap Rate
1.25
DSCR
$1,450
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $1,313 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,361
Downpayment
20%
$30,820
Closing costs
1%
$1,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,313
Mortgage P&I
58%
$839
Property Taxes
4%
$52
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0