Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.19% first-year return on $30,429 initial cash invested.
3.19%
Cash On Cash
7.64%
Cap Rate
1.19
DSCR
$1,360
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,360 income − $1,279 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,279
Mortgage P&I
57%
$774
Property Taxes
7%
$100
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0