Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.29% first-year return on $29,400 initial cash invested.
18.29%
Cash On Cash
10.29%
Cap Rate
1.79
DSCR
$1,643
Rent
$448
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
6.0%
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
$1,643
Total Expenses
$1,195
Mortgage P&I
41%
$671
Property Taxes
3%
$48
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0