Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.49% first-year return on $32,130 initial cash invested.
14.49%
Cash On Cash
10.27%
Cap Rate
1.58
DSCR
$1,883
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $1,495 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,130
Downpayment
20%
$30,600
Closing costs
1%
$1,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,883
Total Expenses
$1,495
Mortgage P&I
44%
$827
Property Taxes
7%
$125
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0