Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.28% first-year return on $29,190 initial cash invested.
7.28%
Cash On Cash
8.49%
Cap Rate
1.33
DSCR
$1,346
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,346 income − $1,169 expenses = $177 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
$1,346
Total Expenses
$1,169
Mortgage P&I
55%
$740
Property Taxes
2%
$30
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0