Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.39% first-year return on $29,715 initial cash invested.
11.39%
Cash On Cash
9.64%
Cap Rate
1.52
DSCR
$2,185
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $1,903 expenses = $282 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,715
Downpayment
20%
$28,300
Closing costs
1%
$1,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,185
Total Expenses
$1,903
Mortgage P&I
34%
$746
Property Taxes
25%
$540
Home Insurance
2%
$50
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0