Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.06% first-year return on $30,408 initial cash invested.
4.06%
Cash On Cash
8.02%
Cap Rate
1.23
DSCR
$1,590
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,590 income − $1,487 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,408
Downpayment
20%
$28,960
Closing costs
1%
$1,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,487
Mortgage P&I
49%
$785
Property Taxes
15%
$236
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0