Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.54% first-year return on $30,450 initial cash invested.
6.54%
Cash On Cash
8.4%
Cap Rate
1.31
DSCR
$1,542
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,542
Total Expenses
$1,376
Mortgage P&I
50%
$772
Property Taxes
10%
$147
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0