Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.13% first-year return on $29,190 initial cash invested.
6.13%
Cash On Cash
8.3%
Cap Rate
1.29
DSCR
$1,330
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,330 income − $1,181 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,330
Total Expenses
$1,181
Mortgage P&I
56%
$746
Property Taxes
3%
$41
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0