Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.37% first-year return on $32,739 initial cash invested.
3.37%
Cash On Cash
7.74%
Cap Rate
1.19
DSCR
$1,416
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,416 income − $1,324 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,739
Downpayment
20%
$31,180
Closing costs
1%
$1,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,416
Total Expenses
$1,324
Mortgage P&I
59%
$842
Property Taxes
4%
$58
Home Insurance
4%
$55
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0