Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.56% first-year return on $30,240 initial cash invested.
4.56%
Cash On Cash
8.1%
Cap Rate
1.24
DSCR
$1,525
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,525 income − $1,410 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,240
Downpayment
20%
$28,800
Closing costs
1%
$1,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,525
Total Expenses
$1,410
Mortgage P&I
51%
$781
Property Taxes
12%
$179
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0