Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.23% first-year return on $29,379 initial cash invested.
3.23%
Cash On Cash
7.69%
Cap Rate
1.19
DSCR
$1,235
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,235 income − $1,156 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,235
Total Expenses
$1,156
Mortgage P&I
61%
$756
Property Taxes
2%
$29
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0