Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.3% first-year return on $30,639 initial cash invested.
27.3%
Cash On Cash
12.86%
Cap Rate
2.06
DSCR
$2,143
Rent
$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,143 income − $1,446 expenses = $697 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,143
Total Expenses
$1,446
Mortgage P&I
35%
$759
Property Taxes
3%
$71
Home Insurance
2%
$51
HOA
0%
$8
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0