Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.14% first-year return on $29,400 initial cash invested.
11.14%
Cash On Cash
9.73%
Cap Rate
1.45
DSCR
$1,589
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $1,316 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,589
Total Expenses
$1,316
Mortgage P&I
49%
$783
Property Taxes
5%
$72
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0