Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.39% first-year return on $32,655 initial cash invested.
2.39%
Cash On Cash
7.46%
Cap Rate
1.16
DSCR
$1,429
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,429 income − $1,364 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,655
Downpayment
20%
$31,100
Closing costs
1%
$1,555
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,429
Total Expenses
$1,364
Mortgage P&I
58%
$831
Property Taxes
7%
$106
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0