Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.08% first-year return on $29,694 initial cash invested.
4.08%
Cash On Cash
7.35%
Cap Rate
1.24
DSCR
$1,345
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,694
Downpayment
20%
$28,280
Closing costs
1%
$1,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,345
Total Expenses
$1,244
Mortgage P&I
52%
$698
Property Taxes
11%
$150
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0