Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.97% first-year return on $29,778 initial cash invested.
6.97%
Cash On Cash
8.73%
Cap Rate
1.31
DSCR
$1,426
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,426 income − $1,253 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,426
Total Expenses
$1,253
Mortgage P&I
55%
$788
Property Taxes
3%
$42
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0