Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.02% first-year return on $32,550 initial cash invested.
4.02%
Cash On Cash
7.94%
Cap Rate
1.21
DSCR
$1,422
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,422 income − $1,313 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,422
Total Expenses
$1,313
Mortgage P&I
59%
$846
Property Taxes
3%
$44
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0