Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.32% first-year return on $29,190 initial cash invested.
7.32%
Cash On Cash
8.62%
Cap Rate
1.34
DSCR
$1,563
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,563 income − $1,385 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,563
Total Expenses
$1,385
Mortgage P&I
48%
$743
Property Taxes
12%
$187
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0