Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.76% first-year return on $31,290 initial cash invested.
4.76%
Cash On Cash
8.26%
Cap Rate
1.26
DSCR
$1,800
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $1,676 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,800
Total Expenses
$1,676
Mortgage P&I
45%
$812
Property Taxes
19%
$344
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0