Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.47% first-year return on $29,190 initial cash invested.
11.47%
Cash On Cash
9.92%
Cap Rate
1.46
DSCR
$1,620
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,620 income − $1,341 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,341
Mortgage P&I
49%
$789
Property Taxes
5%
$82
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0