Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.03% first-year return on $29,379 initial cash invested.
9.03%
Cash On Cash
9.2%
Cap Rate
1.39
DSCR
$1,554
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $1,333 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,554
Total Expenses
$1,333
Mortgage P&I
50%
$774
Property Taxes
7%
$106
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0