Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.43% first-year return on $31,479 initial cash invested.
3.43%
Cash On Cash
7.67%
Cap Rate
1.21
DSCR
$1,506
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,506 income − $1,416 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,506
Total Expenses
$1,416
Mortgage P&I
53%
$793
Property Taxes
12%
$180
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0