Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.37% first-year return on $29,400 initial cash invested.
4.37%
Cash On Cash
8.01%
Cap Rate
1.24
DSCR
$1,438
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,438 income − $1,331 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,438
Total Expenses
$1,331
Mortgage P&I
53%
$755
Property Taxes
11%
$153
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0