Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.72% first-year return on $31,248 initial cash invested.
8.72%
Cash On Cash
8.7%
Cap Rate
1.41
DSCR
$1,732
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,248
Downpayment
20%
$29,760
Closing costs
1%
$1,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,732
Total Expenses
$1,505
Mortgage P&I
44%
$765
Property Taxes
14%
$243
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0