Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.33% first-year return on $30,618 initial cash invested.
3.33%
Cash On Cash
7.73%
Cap Rate
1.2
DSCR
$1,470
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,470 income − $1,385 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,618
Downpayment
20%
$29,160
Closing costs
1%
$1,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,385
Mortgage P&I
53%
$780
Property Taxes
10%
$152
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0