Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.56% first-year return on $29,631 initial cash invested.
6.56%
Cash On Cash
8.09%
Cap Rate
1.33
DSCR
$1,459
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,459 income − $1,297 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,631
Downpayment
20%
$28,220
Closing costs
1%
$1,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,459
Total Expenses
$1,297
Mortgage P&I
49%
$716
Property Taxes
11%
$157
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0