Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.91% first-year return on $31,941 initial cash invested.
3.91%
Cash On Cash
7.71%
Cap Rate
1.22
DSCR
$1,377
Rent
$104
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
6.9%
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
$1,377
Total Expenses
$1,273
Mortgage P&I
58%
$804
Property Taxes
4%
$56
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0