Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.04% first-year return on $31,185 initial cash invested.
2.04%
Cash On Cash
7.49%
Cap Rate
1.14
DSCR
$1,278
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,278 income − $1,225 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,185
Downpayment
20%
$29,700
Closing costs
1%
$1,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,278
Total Expenses
$1,225
Mortgage P&I
63%
$810
Property Taxes
2%
$26
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0