Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.85% first-year return on $31,500 initial cash invested.
7.85%
Cash On Cash
8.29%
Cap Rate
1.36
DSCR
$1,393
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,393 income − $1,187 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,393
Total Expenses
$1,187
Mortgage P&I
55%
$760
Property Taxes
1%
$12
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0