Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.74% first-year return on $32,760 initial cash invested.
3.74%
Cash On Cash
7.69%
Cap Rate
1.21
DSCR
$1,456
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,456 income − $1,354 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,760
Downpayment
20%
$31,200
Closing costs
1%
$1,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,456
Total Expenses
$1,354
Mortgage P&I
57%
$825
Property Taxes
6%
$84
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0