Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.55% first-year return on $29,400 initial cash invested.
15.55%
Cash On Cash
10.72%
Cap Rate
1.59
DSCR
$1,662
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $1,281 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,662
Total Expenses
$1,281
Mortgage P&I
47%
$787
Property Taxes
1%
$13
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0