Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.96% first-year return on $29,253 initial cash invested.
7.96%
Cash On Cash
8.67%
Cap Rate
1.36
DSCR
$1,462
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,462 income − $1,268 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,253
Downpayment
20%
$27,860
Closing costs
1%
$1,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,462
Total Expenses
$1,268
Mortgage P&I
51%
$739
Property Taxes
7%
$100
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0