Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.43% first-year return on $29,379 initial cash invested.
7.43%
Cash On Cash
8.62%
Cap Rate
1.34
DSCR
$1,507
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,507
Total Expenses
$1,325
Mortgage P&I
50%
$748
Property Taxes
9%
$137
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0