Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.28% first-year return on $32,844 initial cash invested.
1.28%
Cash On Cash
6.91%
Cap Rate
1.12
DSCR
$1,306
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,306 income − $1,271 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,844
Downpayment
20%
$31,280
Closing costs
1%
$1,564
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,306
Total Expenses
$1,271
Mortgage P&I
61%
$801
Property Taxes
6%
$75
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0