Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.8% first-year return on $31,479 initial cash invested.
0.8%
Cash On Cash
7.14%
Cap Rate
1.1
DSCR
$1,230
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,230 income − $1,209 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,230
Total Expenses
$1,209
Mortgage P&I
66%
$809
Property Taxes
2%
$27
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0