Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.43% first-year return on $31,668 initial cash invested.
7.43%
Cash On Cash
8.55%
Cap Rate
1.33
DSCR
$1,464
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,464 income − $1,268 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,668
Downpayment
20%
$30,160
Closing costs
1%
$1,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,464
Total Expenses
$1,268
Mortgage P&I
55%
$805
Property Taxes
2%
$29
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0