Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.62% first-year return on $29,379 initial cash invested.
14.62%
Cash On Cash
10.51%
Cap Rate
1.61
DSCR
$2,087
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,087 income − $1,729 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,087
Total Expenses
$1,729
Mortgage P&I
37%
$763
Property Taxes
13%
$275
Home Insurance
2%
$49
HOA
5%
$100
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0