Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.65% first-year return on $31,626 initial cash invested.
0.65%
Cash On Cash
7.24%
Cap Rate
1.11
DSCR
$1,450
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $1,433 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,626
Downpayment
20%
$30,120
Closing costs
1%
$1,506
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,433
Mortgage P&I
57%
$820
Property Taxes
12%
$171
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0