Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.41% first-year return on $32,340 initial cash invested.
1.41%
Cash On Cash
6.86%
Cap Rate
1.15
DSCR
$1,514
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $1,476 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,340
Downpayment
20%
$30,800
Closing costs
1%
$1,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,514
Total Expenses
$1,476
Mortgage P&I
51%
$766
Property Taxes
15%
$222
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0