Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.02% first-year return on $30,702 initial cash invested.
6.02%
Cash On Cash
8.13%
Cap Rate
1.3
DSCR
$1,509
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,702
Downpayment
20%
$29,240
Closing costs
1%
$1,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,509
Total Expenses
$1,355
Mortgage P&I
51%
$762
Property Taxes
10%
$149
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$91
Maintenance
5%
$75
Other
0%
$0