Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.02% first-year return on $31,521 initial cash invested.
2.02%
Cash On Cash
7.05%
Cap Rate
1.15
DSCR
$1,206
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,206 income − $1,153 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,521
Downpayment
20%
$30,020
Closing costs
1%
$1,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,206
Total Expenses
$1,153
Mortgage P&I
64%
$769
Property Taxes
3%
$38
Home Insurance
3%
$33
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0