Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.03% first-year return on $31,479 initial cash invested.
1.03%
Cash On Cash
7.2%
Cap Rate
1.13
DSCR
$1,480
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,480
Total Expenses
$1,453
Mortgage P&I
54%
$798
Property Taxes
15%
$218
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0