Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.01% first-year return on $30,555 initial cash invested.
17.01%
Cash On Cash
10.78%
Cap Rate
1.69
DSCR
$1,990
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,555
Downpayment
20%
$29,100
Closing costs
1%
$1,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$1,557
Mortgage P&I
39%
$774
Property Taxes
4%
$72
Home Insurance
3%
$51
HOA
7%
$142
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0