Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.68% first-year return on $30,030 initial cash invested.
4.68%
Cash On Cash
7.97%
Cap Rate
1.25
DSCR
$1,406
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,406 income − $1,289 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,030
Downpayment
20%
$28,600
Closing costs
1%
$1,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,406
Total Expenses
$1,289
Mortgage P&I
54%
$763
Property Taxes
8%
$115
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0