Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.31% first-year return on $29,337 initial cash invested.
1.31%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$1,277
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,277 income − $1,245 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,337
Downpayment
20%
$27,940
Closing costs
1%
$1,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,277
Total Expenses
$1,245
Mortgage P&I
56%
$709
Property Taxes
12%
$159
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0