Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.95% first-year return on $31,647 initial cash invested.
0.95%
Cash On Cash
7.5%
Cap Rate
1.11
DSCR
$1,335
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,335 income − $1,310 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,647
Downpayment
20%
$30,140
Closing costs
1%
$1,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,335
Total Expenses
$1,310
Mortgage P&I
64%
$850
Property Taxes
5%
$70
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0