Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.18% first-year return on $29,379 initial cash invested.
22.18%
Cash On Cash
11.99%
Cap Rate
1.84
DSCR
$1,888
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $1,345 expenses = $543 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,888
Total Expenses
$1,345
Mortgage P&I
40%
$761
Property Taxes
2%
$45
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0