Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.05% first-year return on $29,841 initial cash invested.
9.05%
Cash On Cash
8.61%
Cap Rate
1.41
DSCR
$1,459
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,459 income − $1,234 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,841
Downpayment
20%
$28,420
Closing costs
1%
$1,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,459
Total Expenses
$1,234
Mortgage P&I
49%
$722
Property Taxes
6%
$88
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0