Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.48% first-year return on $31,143 initial cash invested.
8.48%
Cash On Cash
8.84%
Cap Rate
1.4
DSCR
$1,812
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,812 income − $1,592 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,143
Downpayment
20%
$29,660
Closing costs
1%
$1,483
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,812
Total Expenses
$1,592
Mortgage P&I
43%
$781
Property Taxes
16%
$288
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0