Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.21% first-year return on $29,304 initial cash invested.
14.21%
Cash On Cash
10.32%
Cap Rate
1.55
DSCR
$1,628
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,628 income − $1,281 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,304
Downpayment
20%
$27,909
Closing costs
1%
$1,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,628
Total Expenses
$1,281
Mortgage P&I
47%
$772
Property Taxes
2%
$37
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0