Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.63% first-year return on $30,786 initial cash invested.
3.63%
Cash On Cash
7.74%
Cap Rate
1.21
DSCR
$1,435
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,435 income − $1,342 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,786
Downpayment
20%
$29,320
Closing costs
1%
$1,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,435
Total Expenses
$1,342
Mortgage P&I
54%
$780
Property Taxes
9%
$134
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0