Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.49% first-year return on $31,395 initial cash invested.
1.49%
Cash On Cash
7.05%
Cap Rate
1.13
DSCR
$1,251
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,251 income − $1,212 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,395
Downpayment
20%
$29,900
Closing costs
1%
$1,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,251
Total Expenses
$1,212
Mortgage P&I
62%
$776
Property Taxes
5%
$58
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0