Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.78% first-year return on $29,379 initial cash invested.
4.78%
Cash On Cash
8.68%
Cap Rate
1.3
DSCR
$2,300
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $2,183 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,300
Total Expenses
$2,183
Mortgage P&I
34%
$780
Property Taxes
33%
$756
Home Insurance
2%
$49
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0