Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.68% first-year return on $30,450 initial cash invested.
7.68%
Cash On Cash
8.8%
Cap Rate
1.34
DSCR
$1,502
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $1,307 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,502
Total Expenses
$1,307
Mortgage P&I
53%
$793
Property Taxes
5%
$73
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0