Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.32% first-year return on $29,379 initial cash invested.
13.32%
Cash On Cash
10.05%
Cap Rate
1.54
DSCR
$1,666
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,666 income − $1,340 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,666
Total Expenses
$1,340
Mortgage P&I
46%
$763
Property Taxes
5%
$80
Home Insurance
3%
$49
HOA
1%
$15
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0