Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.78% first-year return on $30,681 initial cash invested.
2.78%
Cash On Cash
7.49%
Cap Rate
1.18
DSCR
$1,378
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,681
Downpayment
20%
$29,220
Closing costs
1%
$1,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,378
Total Expenses
$1,307
Mortgage P&I
56%
$772
Property Taxes
9%
$124
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0