Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.7% first-year return on $29,505 initial cash invested.
8.7%
Cash On Cash
9.04%
Cap Rate
1.38
DSCR
$1,551
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,551 income − $1,337 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,505
Downpayment
20%
$28,100
Closing costs
1%
$1,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,551
Total Expenses
$1,337
Mortgage P&I
49%
$767
Property Taxes
5%
$78
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0