Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.28% first-year return on $30,450 initial cash invested.
5.28%
Cash On Cash
7.94%
Cap Rate
1.27
DSCR
$1,414
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $1,280 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,414
Total Expenses
$1,280
Mortgage P&I
53%
$755
Property Taxes
8%
$106
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0