Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.1% first-year return on $31,080 initial cash invested.
7.1%
Cash On Cash
8.55%
Cap Rate
1.33
DSCR
$1,556
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $1,372 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,080
Downpayment
20%
$29,600
Closing costs
1%
$1,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,556
Total Expenses
$1,372
Mortgage P&I
51%
$792
Property Taxes
8%
$123
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0