Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.77% first-year return on $29,505 initial cash invested.
0.77%
Cash On Cash
7.09%
Cap Rate
1.11
DSCR
$1,280
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,280 income − $1,261 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,505
Downpayment
20%
$28,100
Closing costs
1%
$1,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,261
Mortgage P&I
58%
$747
Property Taxes
10%
$126
Home Insurance
4%
$55
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0