Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.77% first-year return on $31,206 initial cash invested.
9.77%
Cash On Cash
9.13%
Cap Rate
1.41
DSCR
$1,541
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,541 income − $1,287 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,206
Downpayment
20%
$29,720
Closing costs
1%
$1,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,541
Total Expenses
$1,287
Mortgage P&I
52%
$799
Property Taxes
2%
$36
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0