Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.25% first-year return on $32,592 initial cash invested.
7.25%
Cash On Cash
8.36%
Cap Rate
1.34
DSCR
$1,575
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,575 income − $1,378 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,592
Downpayment
20%
$31,040
Closing costs
1%
$1,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,575
Total Expenses
$1,378
Mortgage P&I
51%
$805
Property Taxes
7%
$107
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0