Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.74% first-year return on $31,479 initial cash invested.
2.74%
Cash On Cash
7.84%
Cap Rate
1.17
DSCR
$1,438
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,438 income − $1,366 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,438
Total Expenses
$1,366
Mortgage P&I
58%
$835
Property Taxes
7%
$105
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0