Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.71% first-year return on $29,400 initial cash invested.
5.71%
Cash On Cash
8.36%
Cap Rate
1.27
DSCR
$1,405
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,405 income − $1,265 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,405
Total Expenses
$1,265
Mortgage P&I
54%
$765
Property Taxes
6%
$87
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0