Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.72% first-year return on $29,274 initial cash invested.
6.72%
Cash On Cash
8.01%
Cap Rate
1.32
DSCR
$1,268
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,274
Downpayment
20%
$27,880
Closing costs
1%
$1,394
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,268
Total Expenses
$1,104
Mortgage P&I
56%
$704
Property Taxes
4%
$51
Home Insurance
2%
$20
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0