Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.59% first-year return on $30,450 initial cash invested.
0.59%
Cash On Cash
7.47%
Cap Rate
1.1
DSCR
$1,370
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,370 income − $1,355 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,370
Total Expenses
$1,355
Mortgage P&I
60%
$820
Property Taxes
9%
$129
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0