Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.93% first-year return on $31,500 initial cash invested.
6.93%
Cash On Cash
8.72%
Cap Rate
1.31
DSCR
$1,482
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,482 income − $1,300 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,482
Total Expenses
$1,300
Mortgage P&I
56%
$834
Property Taxes
2%
$29
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0