Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.27% first-year return on $29,358 initial cash invested.
5.27%
Cash On Cash
8.16%
Cap Rate
1.27
DSCR
$1,444
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,444 income − $1,315 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,358
Downpayment
20%
$27,960
Closing costs
1%
$1,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,444
Total Expenses
$1,315
Mortgage P&I
52%
$750
Property Taxes
9%
$129
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0