Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.8% first-year return on $30,240 initial cash invested.
4.8%
Cash On Cash
8.02%
Cap Rate
1.25
DSCR
$1,428
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,428 income − $1,307 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,240
Downpayment
20%
$28,800
Closing costs
1%
$1,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,428
Total Expenses
$1,307
Mortgage P&I
54%
$770
Property Taxes
5%
$78
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0