Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.52% first-year return on $31,290 initial cash invested.
6.52%
Cash On Cash
8.34%
Cap Rate
1.34
DSCR
$1,804
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $1,634 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,804
Total Expenses
$1,634
Mortgage P&I
43%
$776
Property Taxes
19%
$338
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0