Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.76% first-year return on $31,794 initial cash invested.
6.76%
Cash On Cash
8.54%
Cap Rate
1.31
DSCR
$1,539
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,539 income − $1,360 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,794
Downpayment
20%
$30,280
Closing costs
1%
$1,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,539
Total Expenses
$1,360
Mortgage P&I
53%
$821
Property Taxes
4%
$69
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0