Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.33% first-year return on $32,571 initial cash invested.
8.33%
Cash On Cash
8.89%
Cap Rate
1.37
DSCR
$1,692
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,692 income − $1,466 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,571
Downpayment
20%
$31,020
Closing costs
1%
$1,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,692
Total Expenses
$1,466
Mortgage P&I
50%
$838
Property Taxes
8%
$133
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0