Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.89% first-year return on $30,450 initial cash invested.
9.89%
Cash On Cash
8.86%
Cap Rate
1.45
DSCR
$1,578
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,578
Total Expenses
$1,327
Mortgage P&I
47%
$741
Property Taxes
8%
$124
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0