Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.6% first-year return on $32,550 initial cash invested.
6.6%
Cash On Cash
8.02%
Cap Rate
1.33
DSCR
$1,560
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,560
Total Expenses
$1,381
Mortgage P&I
50%
$779
Property Taxes
9%
$142
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0