Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.04% first-year return on $30,492 initial cash invested.
7.04%
Cash On Cash
8.46%
Cap Rate
1.33
DSCR
$1,545
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,545 income − $1,366 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,492
Downpayment
20%
$29,040
Closing costs
1%
$1,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,545
Total Expenses
$1,366
Mortgage P&I
50%
$768
Property Taxes
9%
$146
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0