Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.04% first-year return on $29,379 initial cash invested.
4.04%
Cash On Cash
7.62%
Cap Rate
1.24
DSCR
$1,406
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,406
Total Expenses
$1,307
Mortgage P&I
51%
$719
Property Taxes
12%
$174
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0