Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.38% first-year return on $31,479 initial cash invested.
5.38%
Cash On Cash
8.1%
Cap Rate
1.28
DSCR
$1,589
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $1,448 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,589
Total Expenses
$1,448
Mortgage P&I
50%
$792
Property Taxes
12%
$192
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0