Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.9% first-year return on $29,757 initial cash invested.
16.9%
Cash On Cash
10.67%
Cap Rate
1.68
DSCR
$1,830
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,830 income − $1,411 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,757
Downpayment
20%
$28,340
Closing costs
1%
$1,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,411
Mortgage P&I
41%
$749
Property Taxes
7%
$135
Home Insurance
3%
$50
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0