Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.92% first-year return on $29,379 initial cash invested.
5.92%
Cash On Cash
8.24%
Cap Rate
1.29
DSCR
$1,462
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,462 income − $1,317 expenses = $145 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
$1,462
Total Expenses
$1,317
Mortgage P&I
51%
$743
Property Taxes
10%
$143
Home Insurance
3%
$49
HOA
0%
$2
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0