Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.97% first-year return on $30,366 initial cash invested.
8.97%
Cash On Cash
8.54%
Cap Rate
1.4
DSCR
$1,370
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,370 income − $1,143 expenses = $227 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,370
Total Expenses
$1,143
Mortgage P&I
54%
$734
Property Taxes
2%
$34
Home Insurance
1%
$20
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0