Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.05% first-year return on $31,815 initial cash invested.
5.05%
Cash On Cash
7.87%
Cap Rate
1.26
DSCR
$1,454
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,454 income − $1,320 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,815
Downpayment
20%
$30,300
Closing costs
1%
$1,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,454
Total Expenses
$1,320
Mortgage P&I
54%
$786
Property Taxes
7%
$102
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0