Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.75% first-year return on $32,550 initial cash invested.
6.75%
Cash On Cash
8.21%
Cap Rate
1.32
DSCR
$1,434
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,434 income − $1,251 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,434
Total Expenses
$1,251
Mortgage P&I
56%
$806
Property Taxes
1%
$18
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0