Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.44% first-year return on $32,571 initial cash invested.
0.44%
Cash On Cash
6.92%
Cap Rate
1.09
DSCR
$1,287
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,287 income − $1,275 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,571
Downpayment
20%
$31,020
Closing costs
1%
$1,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,287
Total Expenses
$1,275
Mortgage P&I
64%
$819
Property Taxes
5%
$66
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0