Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.35% first-year return on $31,059 initial cash invested.
9.35%
Cash On Cash
8.7%
Cap Rate
1.42
DSCR
$1,468
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,468 income − $1,226 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,059
Downpayment
20%
$29,580
Closing costs
1%
$1,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,468
Total Expenses
$1,226
Mortgage P&I
52%
$757
Property Taxes
2%
$36
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0