Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.94% first-year return on $29,379 initial cash invested.
6.94%
Cash On Cash
8.63%
Cap Rate
1.31
DSCR
$1,393
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,393 income − $1,223 expenses = $170 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
$1,393
Total Expenses
$1,223
Mortgage P&I
55%
$766
Property Taxes
3%
$45
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0