Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.02% first-year return on $29,190 initial cash invested.
14.02%
Cash On Cash
9.77%
Cap Rate
1.58
DSCR
$1,512
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,512 income − $1,171 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,512
Total Expenses
$1,171
Mortgage P&I
47%
$715
Property Taxes
2%
$27
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0