Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.83% first-year return on $29,379 initial cash invested.
16.83%
Cash On Cash
10.73%
Cap Rate
1.67
DSCR
$1,783
Rent
$412
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
7.1%
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
$1,783
Total Expenses
$1,371
Mortgage P&I
42%
$750
Property Taxes
6%
$98
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0