Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.18% first-year return on $31,479 initial cash invested.
1.18%
Cash On Cash
7%
Cap Rate
1.17
DSCR
$1,904
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $1,873 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,904
Total Expenses
$1,873
Mortgage P&I
39%
$748
Property Taxes
30%
$579
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0