Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.46% first-year return on $29,379 initial cash invested.
18.46%
Cash On Cash
10.57%
Cap Rate
1.77
DSCR
$1,678
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $1,226 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,678
Total Expenses
$1,226
Mortgage P&I
41%
$696
Property Taxes
3%
$44
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0