Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.01% first-year return on $30,429 initial cash invested.
8.01%
Cash On Cash
8.65%
Cap Rate
1.36
DSCR
$1,512
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,512 income − $1,309 expenses = $203 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,512
Total Expenses
$1,309
Mortgage P&I
51%
$766
Property Taxes
6%
$98
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0