Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.11% first-year return on $29,379 initial cash invested.
9.11%
Cash On Cash
9.02%
Cap Rate
1.39
DSCR
$1,458
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,458 income − $1,235 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,458
Total Expenses
$1,235
Mortgage P&I
52%
$755
Property Taxes
4%
$52
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0