Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.81% first-year return on $29,106 initial cash invested.
9.81%
Cash On Cash
9.2%
Cap Rate
1.42
DSCR
$1,567
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,567 income − $1,329 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,106
Downpayment
20%
$27,720
Closing costs
1%
$1,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,567
Total Expenses
$1,329
Mortgage P&I
48%
$747
Property Taxes
8%
$125
Home Insurance
3%
$50
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0