Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.63% first-year return on $31,290 initial cash invested.
8.63%
Cash On Cash
9.15%
Cap Rate
1.38
DSCR
$1,808
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $1,583 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,808
Total Expenses
$1,583
Mortgage P&I
45%
$821
Property Taxes
9%
$171
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0