Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.82% first-year return on $29,379 initial cash invested.
10.82%
Cash On Cash
9.28%
Cap Rate
1.45
DSCR
$1,453
Rent
$265
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
7.0%
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
$1,453
Total Expenses
$1,188
Mortgage P&I
51%
$744
Property Taxes
1%
$17
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0