Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.04% first-year return on $29,400 initial cash invested.
6.04%
Cash On Cash
8.2%
Cap Rate
1.31
DSCR
$1,606
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,606 income − $1,458 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,606
Total Expenses
$1,458
Mortgage P&I
45%
$729
Property Taxes
16%
$263
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0