Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.44% first-year return on $29,232 initial cash invested.
12.44%
Cash On Cash
9.72%
Cap Rate
1.58
DSCR
$2,195
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,195 income − $1,892 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,232
Downpayment
20%
$27,840
Closing costs
1%
$1,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,195
Total Expenses
$1,892
Mortgage P&I
33%
$714
Property Taxes
19%
$422
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0