Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.13% first-year return on $29,379 initial cash invested.
14.13%
Cash On Cash
10.53%
Cap Rate
1.57
DSCR
$1,977
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,977 income − $1,631 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,977
Total Expenses
$1,631
Mortgage P&I
40%
$783
Property Taxes
14%
$284
Home Insurance
2%
$49
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0