Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.35% first-year return on $29,379 initial cash invested.
1.35%
Cash On Cash
7.21%
Cap Rate
1.12
DSCR
$1,190
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,190 income − $1,157 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,190
Total Expenses
$1,157
Mortgage P&I
63%
$748
Property Taxes
4%
$50
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0