Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.68% first-year return on $30,765 initial cash invested.
1.68%
Cash On Cash
7.32%
Cap Rate
1.14
DSCR
$1,372
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,372 income − $1,329 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,765
Downpayment
20%
$29,300
Closing costs
1%
$1,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,372
Total Expenses
$1,329
Mortgage P&I
57%
$782
Property Taxes
10%
$138
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0