Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.22% first-year return on $29,127 initial cash invested.
17.22%
Cash On Cash
10.62%
Cap Rate
1.72
DSCR
$1,885
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $1,467 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,127
Downpayment
20%
$27,740
Closing costs
1%
$1,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,885
Total Expenses
$1,467
Mortgage P&I
38%
$716
Property Taxes
9%
$168
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0