Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.1% first-year return on $30,870 initial cash invested.
6.1%
Cash On Cash
8.33%
Cap Rate
1.29
DSCR
$1,446
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,446 income − $1,289 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,870
Downpayment
20%
$29,400
Closing costs
1%
$1,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,446
Total Expenses
$1,289
Mortgage P&I
55%
$792
Property Taxes
5%
$70
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0