Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.41% first-year return on $29,400 initial cash invested.
2.41%
Cash On Cash
7.93%
Cap Rate
1.17
DSCR
$1,478
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,478 income − $1,419 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,478
Total Expenses
$1,419
Mortgage P&I
54%
$792
Property Taxes
13%
$193
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0