Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.57% first-year return on $29,253 initial cash invested.
19.57%
Cash On Cash
11.04%
Cap Rate
1.79
DSCR
$1,769
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,769 income − $1,292 expenses = $477 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,253
Downpayment
20%
$27,860
Closing costs
1%
$1,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,769
Total Expenses
$1,292
Mortgage P&I
41%
$717
Property Taxes
2%
$39
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0