Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.63% first-year return on $32,928 initial cash invested.
4.63%
Cash On Cash
8.21%
Cap Rate
1.24
DSCR
$1,616
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $1,489 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,928
Downpayment
20%
$31,360
Closing costs
1%
$1,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,616
Total Expenses
$1,489
Mortgage P&I
54%
$865
Property Taxes
10%
$168
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0