Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.65% first-year return on $29,379 initial cash invested.
2.65%
Cash On Cash
7.78%
Cap Rate
1.18
DSCR
$1,480
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,480 income − $1,415 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,480
Total Expenses
$1,415
Mortgage P&I
52%
$768
Property Taxes
14%
$213
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0