Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.3% first-year return on $31,479 initial cash invested.
5.3%
Cash On Cash
8.58%
Cap Rate
1.27
DSCR
$1,822
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,822 income − $1,683 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,822
Total Expenses
$1,683
Mortgage P&I
46%
$842
Property Taxes
17%
$316
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0