Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.81% first-year return on $32,403 initial cash invested.
6.81%
Cash On Cash
8.25%
Cap Rate
1.36
DSCR
$1,889
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,889 income − $1,705 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,403
Downpayment
20%
$30,860
Closing costs
1%
$1,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,889
Total Expenses
$1,705
Mortgage P&I
41%
$783
Property Taxes
20%
$374
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0