Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.96% first-year return on $29,463 initial cash invested.
10.96%
Cash On Cash
9.07%
Cap Rate
1.48
DSCR
$1,545
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,545 income − $1,276 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,463
Downpayment
20%
$28,060
Closing costs
1%
$1,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,545
Total Expenses
$1,276
Mortgage P&I
46%
$715
Property Taxes
8%
$128
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0