Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.7% first-year return on $29,379 initial cash invested.
4.7%
Cash On Cash
7.95%
Cap Rate
1.26
DSCR
$1,487
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,487 income − $1,372 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,487
Total Expenses
$1,372
Mortgage P&I
50%
$738
Property Taxes
13%
$199
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0