Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.18% first-year return on $30,534 initial cash invested.
3.18%
Cash On Cash
7.77%
Cap Rate
1.18
DSCR
$1,311
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,311 income − $1,230 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,534
Downpayment
20%
$29,080
Closing costs
1%
$1,454
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,311
Total Expenses
$1,230
Mortgage P&I
61%
$795
Property Taxes
5%
$62
Home Insurance
2%
$31
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0