Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.03% first-year return on $32,121 initial cash invested.
4.03%
Cash On Cash
7.61%
Cap Rate
1.22
DSCR
$1,352
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,352 income − $1,244 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,121
Downpayment
20%
$30,591
Closing costs
1%
$1,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,352
Total Expenses
$1,244
Mortgage P&I
59%
$794
Property Taxes
3%
$44
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0