Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.49% first-year return on $30,282 initial cash invested.
3.49%
Cash On Cash
7.98%
Cap Rate
1.19
DSCR
$1,359
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,359 income − $1,271 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,282
Downpayment
20%
$28,840
Closing costs
1%
$1,442
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,359
Total Expenses
$1,271
Mortgage P&I
59%
$803
Property Taxes
6%
$78
Home Insurance
3%
$36
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0