Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.89% first-year return on $31,773 initial cash invested.
7.89%
Cash On Cash
8.7%
Cap Rate
1.35
DSCR
$1,542
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,542 income − $1,333 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,773
Downpayment
20%
$30,260
Closing costs
1%
$1,513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,542
Total Expenses
$1,333
Mortgage P&I
53%
$811
Property Taxes
3%
$53
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0