Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.29% first-year return on $31,857 initial cash invested.
6.29%
Cash On Cash
8.25%
Cap Rate
1.3
DSCR
$1,471
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,471 income − $1,304 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,857
Downpayment
20%
$30,340
Closing costs
1%
$1,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,471
Total Expenses
$1,304
Mortgage P&I
55%
$802
Property Taxes
5%
$74
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0