Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.57% first-year return on $31,290 initial cash invested.
2.57%
Cash On Cash
7.53%
Cap Rate
1.19
DSCR
$1,591
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,591 income − $1,524 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,591
Total Expenses
$1,524
Mortgage P&I
50%
$788
Property Taxes
16%
$257
Home Insurance
3%
$52
HOA
1%
$13
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0