Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.43% first-year return on $30,954 initial cash invested.
5.43%
Cash On Cash
7.8%
Cap Rate
1.28
DSCR
$1,416
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,954
Downpayment
20%
$29,480
Closing costs
1%
$1,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,416
Total Expenses
$1,276
Mortgage P&I
53%
$747
Property Taxes
8%
$108
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0