Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.31% first-year return on $29,673 initial cash invested.
6.31%
Cash On Cash
8.03%
Cap Rate
1.35
DSCR
$1,768
Rent
$156
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,673
Downpayment
20%
$28,260
Closing costs
1%
$1,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,768
Total Expenses
$1,612
Mortgage P&I
40%
$701
Property Taxes
21%
$372
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0