Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.96% first-year return on $31,290 initial cash invested.
13.96%
Cash On Cash
9.56%
Cap Rate
1.61
DSCR
$1,670
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,306
Mortgage P&I
44%
$739
Property Taxes
5%
$80
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0