Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.07% first-year return on $30,618 initial cash invested.
6.07%
Cash On Cash
8.44%
Cap Rate
1.29
DSCR
$1,495
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,495 income − $1,340 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,495
Total Expenses
$1,340
Mortgage P&I
53%
$796
Property Taxes
7%
$102
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0