Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.38% first-year return on $30,912 initial cash invested.
7.38%
Cash On Cash
8.17%
Cap Rate
1.37
DSCR
$1,661
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,912
Downpayment
20%
$29,440
Closing costs
1%
$1,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,661
Total Expenses
$1,471
Mortgage P&I
44%
$729
Property Taxes
16%
$266
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0