Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.26% first-year return on $32,592 initial cash invested.
0.26%
Cash On Cash
6.72%
Cap Rate
1.09
DSCR
$1,325
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,325 income − $1,318 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,592
Downpayment
20%
$31,040
Closing costs
1%
$1,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,325
Total Expenses
$1,318
Mortgage P&I
60%
$796
Property Taxes
9%
$124
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0