Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.04% first-year return on $31,248 initial cash invested.
2.04%
Cash On Cash
7.55%
Cap Rate
1.15
DSCR
$1,426
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,426 income − $1,373 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,248
Downpayment
20%
$29,760
Closing costs
1%
$1,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,426
Total Expenses
$1,373
Mortgage P&I
57%
$812
Property Taxes
9%
$134
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0