Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.72% first-year return on $31,500 initial cash invested.
4.72%
Cash On Cash
7.85%
Cap Rate
1.27
DSCR
$1,664
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,664 income − $1,540 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,664
Total Expenses
$1,540
Mortgage P&I
47%
$774
Property Taxes
17%
$282
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0