Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.87% first-year return on $31,479 initial cash invested.
5.87%
Cash On Cash
8.33%
Cap Rate
1.3
DSCR
$1,750
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$1,750
Total Expenses
$1,596
Mortgage P&I
46%
$798
Property Taxes
17%
$290
Home Insurance
3%
$52
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...