Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.53% first-year return on $29,862 initial cash invested.
2.53%
Cash On Cash
7.26%
Cap Rate
1.17
DSCR
$1,283
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,283 income − $1,220 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,862
Downpayment
20%
$28,440
Closing costs
1%
$1,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,283
Total Expenses
$1,220
Mortgage P&I
57%
$733
Property Taxes
9%
$112
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0