Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.6% first-year return on $31,752 initial cash invested.
0.6%
Cash On Cash
7.09%
Cap Rate
1.11
DSCR
$1,399
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,399 income − $1,383 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,752
Downpayment
20%
$30,240
Closing costs
1%
$1,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,399
Total Expenses
$1,383
Mortgage P&I
58%
$807
Property Taxes
12%
$165
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0