Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.09% first-year return on $30,975 initial cash invested.
7.09%
Cash On Cash
8.57%
Cap Rate
1.32
DSCR
$1,469
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,469 income − $1,286 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,975
Downpayment
20%
$29,500
Closing costs
1%
$1,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,469
Total Expenses
$1,286
Mortgage P&I
54%
$798
Property Taxes
4%
$55
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0