Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.82% first-year return on $29,379 initial cash invested.
2.82%
Cash On Cash
7.71%
Cap Rate
1.18
DSCR
$1,337
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,337 income − $1,268 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,337
Total Expenses
$1,268
Mortgage P&I
57%
$763
Property Taxes
8%
$108
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0