Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.46% first-year return on $31,479 initial cash invested.
4.46%
Cash On Cash
8.19%
Cap Rate
1.22
DSCR
$1,365
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,365 income − $1,248 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,365
Total Expenses
$1,248
Mortgage P&I
61%
$838
Property Taxes
0%
$4
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0