Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.21% first-year return on $29,820 initial cash invested.
2.21%
Cash On Cash
7.44%
Cap Rate
1.15
DSCR
$1,196
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,196 income − $1,141 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,820
Downpayment
20%
$28,400
Closing costs
1%
$1,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,196
Total Expenses
$1,141
Mortgage P&I
64%
$765
Property Taxes
1%
$14
Home Insurance
4%
$50
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0