Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5% first-year return on $30,744 initial cash invested.
5%
Cash On Cash
7.52%
Cap Rate
1.27
DSCR
$1,348
Rent
$128
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,744
Downpayment
20%
$29,280
Closing costs
1%
$1,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,348
Total Expenses
$1,220
Mortgage P&I
54%
$722
Property Taxes
7%
$96
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0