Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.55% first-year return on $31,479 initial cash invested.
3.55%
Cash On Cash
7.85%
Cap Rate
1.2
DSCR
$1,428
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,428 income − $1,335 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,428
Total Expenses
$1,335
Mortgage P&I
57%
$816
Property Taxes
7%
$96
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0