Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.65% first-year return on $29,400 initial cash invested.
8.65%
Cash On Cash
9.23%
Cap Rate
1.37
DSCR
$1,540
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $1,328 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,540
Total Expenses
$1,328
Mortgage P&I
51%
$788
Property Taxes
6%
$91
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0