Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.39% first-year return on $29,379 initial cash invested.
3.39%
Cash On Cash
7.73%
Cap Rate
1.19
DSCR
$1,287
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,287 income − $1,204 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,287
Total Expenses
$1,204
Mortgage P&I
59%
$754
Property Taxes
5%
$67
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0