Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.12% first-year return on $30,492 initial cash invested.
0.12%
Cash On Cash
7.13%
Cap Rate
1.09
DSCR
$1,356
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,492
Downpayment
20%
$29,040
Closing costs
1%
$1,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,356
Total Expenses
$1,353
Mortgage P&I
58%
$792
Property Taxes
10%
$140
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0