Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.08% first-year return on $30,345 initial cash invested.
0.08%
Cash On Cash
6.69%
Cap Rate
1.08
DSCR
$1,190
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,190 income − $1,188 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,345
Downpayment
20%
$28,900
Closing costs
1%
$1,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$1,188
Mortgage P&I
63%
$744
Property Taxes
9%
$104
Home Insurance
3%
$30
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0