Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.06% first-year return on $30,114 initial cash invested.
6.06%
Cash On Cash
8.62%
Cap Rate
1.28
DSCR
$1,448
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,448 income − $1,296 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,114
Downpayment
20%
$28,680
Closing costs
1%
$1,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,448
Total Expenses
$1,296
Mortgage P&I
56%
$806
Property Taxes
4%
$62
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0