Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.58% first-year return on $29,421 initial cash invested.
9.58%
Cash On Cash
9.25%
Cap Rate
1.41
DSCR
$1,558
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,558 income − $1,323 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,558
Total Expenses
$1,323
Mortgage P&I
49%
$767
Property Taxes
6%
$100
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0