Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.25% first-year return on $32,256 initial cash invested.
5.25%
Cash On Cash
7.83%
Cap Rate
1.28
DSCR
$1,618
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $1,477 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,256
Downpayment
20%
$30,720
Closing costs
1%
$1,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,618
Total Expenses
$1,477
Mortgage P&I
48%
$780
Property Taxes
14%
$220
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0