Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.69% first-year return on $32,256 initial cash invested.
5.69%
Cash On Cash
8.33%
Cap Rate
1.27
DSCR
$1,523
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,523 income − $1,370 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,256
Downpayment
20%
$30,720
Closing costs
1%
$1,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,523
Total Expenses
$1,370
Mortgage P&I
55%
$837
Property Taxes
5%
$75
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0