Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.27% first-year return on $29,841 initial cash invested.
6.27%
Cash On Cash
8.08%
Cap Rate
1.31
DSCR
$1,419
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,419 income − $1,263 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,419
Total Expenses
$1,263
Mortgage P&I
51%
$730
Property Taxes
9%
$121
Home Insurance
3%
$43
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0