Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.7% first-year return on $32,550 initial cash invested.
1.7%
Cash On Cash
7.58%
Cap Rate
1.17
DSCR
$1,947
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $1,901 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,947
Total Expenses
$1,901
Mortgage P&I
43%
$836
Property Taxes
26%
$505
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0