Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.88% first-year return on $32,466 initial cash invested.
3.88%
Cash On Cash
7.85%
Cap Rate
1.22
DSCR
$1,583
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,583 income − $1,478 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,466
Downpayment
20%
$30,920
Closing costs
1%
$1,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,583
Total Expenses
$1,478
Mortgage P&I
52%
$827
Property Taxes
12%
$191
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0