Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.36% first-year return on $29,190 initial cash invested.
1.36%
Cash On Cash
7.36%
Cap Rate
1.15
DSCR
$1,516
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,516 income − $1,483 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,516
Total Expenses
$1,483
Mortgage P&I
49%
$744
Property Taxes
19%
$295
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0