Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.11% first-year return on $29,694 initial cash invested.
3.11%
Cash On Cash
7.64%
Cap Rate
1.19
DSCR
$1,328
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,328 income − $1,251 expenses = $77 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,694
Downpayment
20%
$28,280
Closing costs
1%
$1,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,328
Total Expenses
$1,251
Mortgage P&I
57%
$757
Property Taxes
8%
$100
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0