Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.99% first-year return on $30,072 initial cash invested.
5.99%
Cash On Cash
8.64%
Cap Rate
1.28
DSCR
$1,461
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,461 income − $1,311 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,072
Downpayment
20%
$28,640
Closing costs
1%
$1,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,461
Total Expenses
$1,311
Mortgage P&I
55%
$808
Property Taxes
6%
$83
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0