Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.13% first-year return on $29,967 initial cash invested.
5.13%
Cash On Cash
7.97%
Cap Rate
1.26
DSCR
$1,401
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,401 income − $1,273 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,967
Downpayment
20%
$28,540
Closing costs
1%
$1,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,401
Total Expenses
$1,273
Mortgage P&I
54%
$750
Property Taxes
8%
$117
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0