Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.4% first-year return on $29,379 initial cash invested.
15.4%
Cash On Cash
9.8%
Cap Rate
1.73
DSCR
$2,077
Rent
$377
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
5.9%
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
$2,077
Total Expenses
$1,700
Mortgage P&I
32%
$662
Property Taxes
22%
$448
Home Insurance
2%
$49
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0