Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.56% first-year return on $30,093 initial cash invested.
12.56%
Cash On Cash
9.87%
Cap Rate
1.51
DSCR
$1,631
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $1,316 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,093
Downpayment
20%
$28,660
Closing costs
1%
$1,433
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,631
Total Expenses
$1,316
Mortgage P&I
48%
$782
Property Taxes
3%
$51
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0