Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.29% first-year return on $30,114 initial cash invested.
7.29%
Cash On Cash
8.57%
Cap Rate
1.35
DSCR
$1,658
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $1,475 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,114
Downpayment
20%
$28,680
Closing costs
1%
$1,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,658
Total Expenses
$1,475
Mortgage P&I
46%
$758
Property Taxes
14%
$240
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0