Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.29% first-year return on $30,618 initial cash invested.
3.29%
Cash On Cash
7.21%
Cap Rate
1.21
DSCR
$1,404
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,618
Downpayment
20%
$29,160
Closing costs
1%
$1,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,404
Total Expenses
$1,320
Mortgage P&I
51%
$722
Property Taxes
14%
$199
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0