Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.88% first-year return on $29,379 initial cash invested.
9.88%
Cash On Cash
9.32%
Cap Rate
1.42
DSCR
$1,640
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,640 income − $1,398 expenses = $242 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
$1,640
Total Expenses
$1,398
Mortgage P&I
47%
$763
Property Taxes
10%
$160
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0