Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.5% first-year return on $31,479 initial cash invested.
8.5%
Cash On Cash
8.81%
Cap Rate
1.38
DSCR
$1,550
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $1,327 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,550
Total Expenses
$1,327
Mortgage P&I
52%
$800
Property Taxes
5%
$71
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0