Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.55% first-year return on $31,941 initial cash invested.
2.55%
Cash On Cash
7.16%
Cap Rate
1.17
DSCR
$1,273
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,941
Downpayment
20%
$30,420
Closing costs
1%
$1,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,273
Total Expenses
$1,205
Mortgage P&I
61%
$776
Property Taxes
3%
$44
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0