Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.56% first-year return on $32,340 initial cash invested.
0.56%
Cash On Cash
7.06%
Cap Rate
1.1
DSCR
$1,404
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,340
Downpayment
20%
$30,800
Closing costs
1%
$1,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,404
Total Expenses
$1,389
Mortgage P&I
58%
$821
Property Taxes
11%
$150
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0