Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.21% first-year return on $29,379 initial cash invested.
12.21%
Cash On Cash
9.8%
Cap Rate
1.5
DSCR
$1,592
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $1,293 expenses = $299 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
$1,592
Total Expenses
$1,293
Mortgage P&I
48%
$763
Property Taxes
4%
$66
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0