Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.59% first-year return on $29,400 initial cash invested.
13.59%
Cash On Cash
9.96%
Cap Rate
1.56
DSCR
$1,683
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $1,350 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,683
Total Expenses
$1,350
Mortgage P&I
44%
$745
Property Taxes
7%
$119
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0