Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.64% first-year return on $29,820 initial cash invested.
0.64%
Cash On Cash
7.02%
Cap Rate
1.11
DSCR
$1,271
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,271 income − $1,255 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,820
Downpayment
20%
$28,400
Closing costs
1%
$1,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,271
Total Expenses
$1,255
Mortgage P&I
59%
$751
Property Taxes
10%
$123
Home Insurance
4%
$50
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0