Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.65% first-year return on $29,400 initial cash invested.
0.65%
Cash On Cash
6.63%
Cap Rate
1.11
DSCR
$1,239
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,239
Total Expenses
$1,223
Mortgage P&I
56%
$696
Property Taxes
13%
$156
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0