Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.39% first-year return on $30,366 initial cash invested.
7.39%
Cash On Cash
8.59%
Cap Rate
1.34
DSCR
$1,480
Rent
$187
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,366
Downpayment
20%
$28,920
Closing costs
1%
$1,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,293
Mortgage P&I
52%
$774
Property Taxes
5%
$74
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0