Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.28% first-year return on $29,988 initial cash invested.
8.28%
Cash On Cash
8.87%
Cap Rate
1.36
DSCR
$1,451
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,451 income − $1,244 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,988
Downpayment
20%
$28,560
Closing costs
1%
$1,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,451
Total Expenses
$1,244
Mortgage P&I
53%
$775
Property Taxes
3%
$40
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0