Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.43% first-year return on $29,190 initial cash invested.
23.43%
Cash On Cash
12.04%
Cap Rate
1.91
DSCR
$1,906
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $1,336 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,906
Total Expenses
$1,336
Mortgage P&I
38%
$730
Property Taxes
3%
$62
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0