Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.71% first-year return on $32,088 initial cash invested.
4.71%
Cash On Cash
8.12%
Cap Rate
1.24
DSCR
$1,421
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,421 income − $1,295 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,088
Downpayment
20%
$30,560
Closing costs
1%
$1,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,421
Total Expenses
$1,295
Mortgage P&I
59%
$837
Property Taxes
2%
$29
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0