Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.27% first-year return on $31,500 initial cash invested.
8.27%
Cash On Cash
8.67%
Cap Rate
1.39
DSCR
$1,769
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,769 income − $1,552 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,769
Total Expenses
$1,552
Mortgage P&I
44%
$779
Property Taxes
15%
$262
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0