Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.26% first-year return on $30,639 initial cash invested.
10.26%
Cash On Cash
9.26%
Cap Rate
1.43
DSCR
$1,564
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,564 income − $1,302 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,639
Downpayment
20%
$29,180
Closing costs
1%
$1,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,564
Total Expenses
$1,302
Mortgage P&I
50%
$786
Property Taxes
3%
$47
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0