Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.84% first-year return on $29,841 initial cash invested.
0.84%
Cash On Cash
7.24%
Cap Rate
1.11
DSCR
$1,299
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,299 income − $1,278 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,841
Downpayment
20%
$28,420
Closing costs
1%
$1,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,299
Total Expenses
$1,278
Mortgage P&I
59%
$771
Property Taxes
9%
$119
Home Insurance
4%
$50
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0