Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.27% first-year return on $30,450 initial cash invested.
3.27%
Cash On Cash
7.67%
Cap Rate
1.2
DSCR
$1,455
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,455 income − $1,372 expenses = $83 cash flow
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
$1,455
Total Expenses
$1,372
Mortgage P&I
53%
$771
Property Taxes
12%
$171
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0