Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.31% first-year return on $30,450 initial cash invested.
6.31%
Cash On Cash
8.43%
Cap Rate
1.31
DSCR
$1,652
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $1,492 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$1,492
Mortgage P&I
47%
$776
Property Taxes
14%
$235
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0