Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.94% first-year return on $29,610 initial cash invested.
4.94%
Cash On Cash
7.99%
Cap Rate
1.26
DSCR
$1,431
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,610
Downpayment
20%
$28,200
Closing costs
1%
$1,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,431
Total Expenses
$1,309
Mortgage P&I
52%
$745
Property Taxes
9%
$132
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0