Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.89% first-year return on $30,492 initial cash invested.
1.89%
Cash On Cash
7.32%
Cap Rate
1.14
DSCR
$1,238
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,238 income − $1,190 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,238
Total Expenses
$1,190
Mortgage P&I
63%
$776
Property Taxes
3%
$40
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0