Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.89% first-year return on $31,668 initial cash invested.
1.89%
Cash On Cash
7.5%
Cap Rate
1.14
DSCR
$1,389
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,389 income − $1,339 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,668
Downpayment
20%
$30,160
Closing costs
1%
$1,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,389
Total Expenses
$1,339
Mortgage P&I
59%
$823
Property Taxes
7%
$102
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0