Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.37% first-year return on $30,450 initial cash invested.
4.37%
Cash On Cash
7.71%
Cap Rate
1.25
DSCR
$1,474
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,474 income − $1,363 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,474
Total Expenses
$1,363
Mortgage P&I
51%
$747
Property Taxes
12%
$182
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0