Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.67% first-year return on $31,542 initial cash invested.
8.67%
Cash On Cash
8.88%
Cap Rate
1.38
DSCR
$1,542
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,542 income − $1,314 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,542
Downpayment
20%
$30,040
Closing costs
1%
$1,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,542
Total Expenses
$1,314
Mortgage P&I
52%
$806
Property Taxes
4%
$56
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0