Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.66% first-year return on $30,988 initial cash invested.
0.66%
Cash On Cash
7.11%
Cap Rate
1.1
DSCR
$1,207
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,207 income − $1,190 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,988
Downpayment
20%
$29,512
Closing costs
1%
$1,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,207
Total Expenses
$1,190
Mortgage P&I
66%
$797
Property Taxes
2%
$28
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0