Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.79% first-year return on $30,450 initial cash invested.
8.79%
Cash On Cash
9.29%
Cap Rate
1.37
DSCR
$1,565
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,565 income − $1,342 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,565
Total Expenses
$1,342
Mortgage P&I
52%
$821
Property Taxes
4%
$64
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0