Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.59% first-year return on $29,820 initial cash invested.
5.59%
Cash On Cash
8.27%
Cap Rate
1.29
DSCR
$1,573
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,573 income − $1,434 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,820
Downpayment
20%
$28,400
Closing costs
1%
$1,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,573
Total Expenses
$1,434
Mortgage P&I
48%
$761
Property Taxes
14%
$214
Home Insurance
3%
$50
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0