Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.24% first-year return on $30,051 initial cash invested.
1.24%
Cash On Cash
7.42%
Cap Rate
1.12
DSCR
$1,314
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,314 income − $1,283 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,051
Downpayment
20%
$28,620
Closing costs
1%
$1,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,314
Total Expenses
$1,283
Mortgage P&I
60%
$788
Property Taxes
7%
$98
Home Insurance
4%
$55
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0