Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.16% first-year return on $29,379 initial cash invested.
0.16%
Cash On Cash
7.09%
Cap Rate
1.08
DSCR
$1,191
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,191 income − $1,187 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,191
Total Expenses
$1,187
Mortgage P&I
64%
$763
Property Taxes
5%
$65
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0