Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.71% first-year return on $30,849 initial cash invested.
4.71%
Cash On Cash
8.06%
Cap Rate
1.24
DSCR
$1,352
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,352 income − $1,231 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,849
Downpayment
20%
$29,380
Closing costs
1%
$1,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,352
Total Expenses
$1,231
Mortgage P&I
59%
$798
Property Taxes
2%
$21
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0