Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.75% first-year return on $31,290 initial cash invested.
5.75%
Cash On Cash
8.13%
Cap Rate
1.28
DSCR
$1,436
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,436 income − $1,286 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,436
Total Expenses
$1,286
Mortgage P&I
55%
$788
Property Taxes
5%
$72
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0