Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.86% first-year return on $29,379 initial cash invested.
0.86%
Cash On Cash
6.84%
Cap Rate
1.11
DSCR
$1,139
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,139 income − $1,118 expenses = $21 cash flow
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
$1,139
Total Expenses
$1,118
Mortgage P&I
63%
$720
Property Taxes
5%
$53
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0