Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.91% first-year return on $29,148 initial cash invested.
0.91%
Cash On Cash
7.37%
Cap Rate
1.13
DSCR
$1,530
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,530 income − $1,508 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,148
Downpayment
20%
$27,760
Closing costs
1%
$1,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,508
Mortgage P&I
49%
$755
Property Taxes
20%
$305
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0