Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.8% first-year return on $29,379 initial cash invested.
7.8%
Cash On Cash
8.46%
Cap Rate
1.35
DSCR
$1,335
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,335 income − $1,144 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,335
Total Expenses
$1,144
Mortgage P&I
55%
$728
Property Taxes
1%
$19
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0