Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.47% first-year return on $31,815 initial cash invested.
5.47%
Cash On Cash
8.29%
Cap Rate
1.29
DSCR
$1,815
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $1,670 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,815
Total Expenses
$1,670
Mortgage P&I
45%
$810
Property Taxes
18%
$324
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0