Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.83% first-year return on $31,500 initial cash invested.
1.83%
Cash On Cash
7.3%
Cap Rate
1.14
DSCR
$1,310
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$1,262
Mortgage P&I
61%
$798
Property Taxes
5%
$70
Home Insurance
4%
$52
PManagement
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...