Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.46% first-year return on $29,421 initial cash invested.
11.46%
Cash On Cash
9.37%
Cap Rate
1.48
DSCR
$1,456
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,456 income − $1,175 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,421
Downpayment
20%
$28,020
Closing costs
1%
$1,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,456
Total Expenses
$1,175
Mortgage P&I
51%
$740
Property Taxes
0%
$7
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0