Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.9% first-year return on $29,400 initial cash invested.
14.9%
Cash On Cash
9.76%
Cap Rate
1.64
DSCR
$1,569
Rent
$365
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
6.3%
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
$1,569
Total Expenses
$1,204
Mortgage P&I
44%
$696
Property Taxes
3%
$52
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0