Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.23% first-year return on $31,227 initial cash invested.
2.23%
Cash On Cash
7.56%
Cap Rate
1.17
DSCR
$1,492
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,492 income − $1,434 expenses = $58 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,227
Downpayment
20%
$29,740
Closing costs
1%
$1,487
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,492
Total Expenses
$1,434
Mortgage P&I
54%
$804
Property Taxes
13%
$189
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0