Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.03% first-year return on $29,043 initial cash invested.
6.03%
Cash On Cash
7.92%
Cap Rate
1.3
DSCR
$1,293
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,293 income − $1,147 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,043
Downpayment
20%
$27,660
Closing costs
1%
$1,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,293
Total Expenses
$1,147
Mortgage P&I
54%
$702
Property Taxes
5%
$66
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0