Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.96% first-year return on $30,009 initial cash invested.
2.96%
Cash On Cash
7.72%
Cap Rate
1.18
DSCR
$1,295
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $1,221 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,009
Downpayment
20%
$28,580
Closing costs
1%
$1,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,295
Total Expenses
$1,221
Mortgage P&I
60%
$780
Property Taxes
4%
$51
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0