Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.94% first-year return on $31,983 initial cash invested.
0.94%
Cash On Cash
6.79%
Cap Rate
1.14
DSCR
$1,595
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,595 income − $1,570 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,983
Downpayment
20%
$30,460
Closing costs
1%
$1,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,595
Total Expenses
$1,570
Mortgage P&I
47%
$757
Property Taxes
10%
$152
Home Insurance
13%
$201
HOA
3%
$44
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0