Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.36% first-year return on $29,169 initial cash invested.
14.36%
Cash On Cash
9.71%
Cap Rate
1.63
DSCR
$1,673
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,169
Downpayment
20%
$27,780
Closing costs
1%
$1,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,673
Total Expenses
$1,324
Mortgage P&I
41%
$691
Property Taxes
9%
$149
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0