Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.96% first-year return on $29,379 initial cash invested.
5.96%
Cash On Cash
8.28%
Cap Rate
1.3
DSCR
$1,508
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,508 income − $1,362 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,508
Total Expenses
$1,362
Mortgage P&I
49%
$744
Property Taxes
12%
$178
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0