Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.93% first-year return on $30,744 initial cash invested.
2.93%
Cash On Cash
7.73%
Cap Rate
1.18
DSCR
$1,376
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,376 income − $1,301 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,744
Downpayment
20%
$29,280
Closing costs
1%
$1,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,376
Total Expenses
$1,301
Mortgage P&I
58%
$799
Property Taxes
5%
$73
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0