Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.27% first-year return on $31,689 initial cash invested.
0.27%
Cash On Cash
7.27%
Cap Rate
1.1
DSCR
$1,558
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,558 income − $1,551 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,689
Downpayment
20%
$30,180
Closing costs
1%
$1,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,558
Total Expenses
$1,551
Mortgage P&I
53%
$829
Property Taxes
15%
$239
Home Insurance
5%
$78
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0