Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.26% first-year return on $29,778 initial cash invested.
2.26%
Cash On Cash
7.55%
Cap Rate
1.16
DSCR
$1,304
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,304 income − $1,248 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,778
Downpayment
20%
$28,360
Closing costs
1%
$1,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,304
Total Expenses
$1,248
Mortgage P&I
59%
$771
Property Taxes
6%
$76
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0