Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.55% first-year return on $30,177 initial cash invested.
8.55%
Cash On Cash
8.53%
Cap Rate
1.4
DSCR
$1,521
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,521 income − $1,306 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,177
Downpayment
20%
$28,740
Closing costs
1%
$1,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,521
Total Expenses
$1,306
Mortgage P&I
48%
$730
Property Taxes
6%
$85
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0