Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.18% first-year return on $31,752 initial cash invested.
7.18%
Cash On Cash
8.48%
Cap Rate
1.34
DSCR
$1,582
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,582 income − $1,392 expenses = $190 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,752
Downpayment
20%
$30,240
Closing costs
1%
$1,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,582
Total Expenses
$1,392
Mortgage P&I
51%
$800
Property Taxes
9%
$146
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0