Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.3% first-year return on $29,820 initial cash invested.
9.3%
Cash On Cash
9.22%
Cap Rate
1.4
DSCR
$1,644
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,644 income − $1,413 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,820
Downpayment
20%
$28,400
Closing costs
1%
$1,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,644
Total Expenses
$1,413
Mortgage P&I
47%
$778
Property Taxes
10%
$158
Home Insurance
3%
$50
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0