Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.71% first-year return on $29,400 initial cash invested.
9.71%
Cash On Cash
9.42%
Cap Rate
1.42
DSCR
$1,737
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,737 income − $1,499 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,737
Total Expenses
$1,499
Mortgage P&I
45%
$774
Property Taxes
13%
$224
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0