Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.82% first-year return on $30,639 initial cash invested.
4.82%
Cash On Cash
7.61%
Cap Rate
1.27
DSCR
$1,453
Rent
$123
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,639
Downpayment
20%
$29,180
Closing costs
1%
$1,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,453
Total Expenses
$1,330
Mortgage P&I
50%
$729
Property Taxes
13%
$183
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0