Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.31% first-year return on $32,568 initial cash invested.
5.31%
Cash On Cash
8.09%
Cap Rate
1.29
DSCR
$1,803
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $1,659 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,568
Downpayment
20%
$31,017
Closing costs
1%
$1,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,803
Total Expenses
$1,659
Mortgage P&I
45%
$812
Property Taxes
18%
$325
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0