Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.92% first-year return on $31,500 initial cash invested.
3.92%
Cash On Cash
7.75%
Cap Rate
1.22
DSCR
$1,390
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,390 income − $1,287 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,390
Total Expenses
$1,287
Mortgage P&I
57%
$796
Property Taxes
6%
$77
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0