Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.05% first-year return on $31,500 initial cash invested.
7.05%
Cash On Cash
8.24%
Cap Rate
1.34
DSCR
$1,540
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $1,355 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,355
Mortgage P&I
50%
$768
Property Taxes
9%
$135
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0