Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.08% first-year return on $30,366 initial cash invested.
3.08%
Cash On Cash
7.7%
Cap Rate
1.21
DSCR
$1,626
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,626 income − $1,548 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,366
Downpayment
20%
$28,920
Closing costs
1%
$1,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,626
Total Expenses
$1,548
Mortgage P&I
47%
$769
Property Taxes
18%
$286
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0