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 $32,928 initial cash invested.
5.25%
Cash On Cash
8.18%
Cap Rate
1.28
DSCR
$1,840
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $1,696 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,928
Downpayment
20%
$31,360
Closing costs
1%
$1,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,696
Mortgage P&I
45%
$833
Property Taxes
18%
$329
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0