Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.84% first-year return on $29,379 initial cash invested.
7.84%
Cash On Cash
8.59%
Cap Rate
1.35
DSCR
$1,367
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,367 income − $1,175 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,367
Total Expenses
$1,175
Mortgage P&I
54%
$741
Property Taxes
2%
$30
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0