Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.82% first-year return on $30,555 initial cash invested.
13.82%
Cash On Cash
10.06%
Cap Rate
1.58
DSCR
$1,880
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,880 income − $1,528 expenses = $352 cash flow
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
$1,880
Total Expenses
$1,528
Mortgage P&I
41%
$774
Property Taxes
4%
$72
Home Insurance
3%
$51
HOA
8%
$142
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0