Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.78% first-year return on $31,542 initial cash invested.
5.78%
Cash On Cash
8.46%
Cap Rate
1.28
DSCR
$1,541
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,541 income − $1,389 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,542
Downpayment
20%
$30,040
Closing costs
1%
$1,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,541
Total Expenses
$1,389
Mortgage P&I
54%
$830
Property Taxes
3%
$42
Home Insurance
8%
$117
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0