Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.1% first-year return on $31,290 initial cash invested.
6.1%
Cash On Cash
8.65%
Cap Rate
1.28
DSCR
$1,555
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,555 income − $1,396 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,555
Total Expenses
$1,396
Mortgage P&I
54%
$837
Property Taxes
7%
$102
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0