Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.2% first-year return on $29,400 initial cash invested.
6.2%
Cash On Cash
8.4%
Cap Rate
1.29
DSCR
$1,376
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,376 income − $1,224 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,376
Total Expenses
$1,224
Mortgage P&I
55%
$759
Property Taxes
4%
$57
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0