Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.01% first-year return on $32,676 initial cash invested.
3.01%
Cash On Cash
8.07%
Cap Rate
1.19
DSCR
$1,705
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,705 income − $1,623 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,676
Downpayment
20%
$31,120
Closing costs
1%
$1,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,705
Total Expenses
$1,623
Mortgage P&I
52%
$880
Property Taxes
12%
$213
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0