Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.47% first-year return on $29,190 initial cash invested.
2.47%
Cash On Cash
7.77%
Cap Rate
1.17
DSCR
$1,440
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,440 income − $1,380 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,440
Total Expenses
$1,380
Mortgage P&I
53%
$768
Property Taxes
13%
$189
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0