Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.3% first-year return on $31,500 initial cash invested.
8.3%
Cash On Cash
8.86%
Cap Rate
1.37
DSCR
$1,607
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,607 income − $1,389 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,607
Total Expenses
$1,389
Mortgage P&I
50%
$809
Property Taxes
7%
$111
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0