Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.61% first-year return on $29,106 initial cash invested.
1.61%
Cash On Cash
7.06%
Cap Rate
1.16
DSCR
$1,456
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,456 income − $1,417 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,456
Total Expenses
$1,417
Mortgage P&I
48%
$704
Property Taxes
19%
$283
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0