Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.49% first-year return on $31,227 initial cash invested.
6.49%
Cash On Cash
8.36%
Cap Rate
1.31
DSCR
$1,515
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,515 income − $1,346 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,227
Downpayment
20%
$29,740
Closing costs
1%
$1,487
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,515
Total Expenses
$1,346
Mortgage P&I
52%
$791
Property Taxes
7%
$108
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0