Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.4% first-year return on $29,484 initial cash invested.
9.4%
Cash On Cash
9.02%
Cap Rate
1.41
DSCR
$1,526
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,526 income − $1,295 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,484
Downpayment
20%
$28,080
Closing costs
1%
$1,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,526
Total Expenses
$1,295
Mortgage P&I
49%
$748
Property Taxes
7%
$100
Home Insurance
3%
$50
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0