Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.76% first-year return on $32,590 initial cash invested.
2.76%
Cash On Cash
7.82%
Cap Rate
1.19
DSCR
$1,788
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $1,713 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,590
Downpayment
20%
$31,038
Closing costs
1%
$1,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,788
Total Expenses
$1,713
Mortgage P&I
47%
$847
Property Taxes
19%
$348
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0