Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.14% first-year return on $30,450 initial cash invested.
36.14%
Cash On Cash
14.69%
Cap Rate
2.41
DSCR
$2,433
Rent
$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $1,516 expenses = $917 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,433
Total Expenses
$1,516
Mortgage P&I
30%
$736
Property Taxes
4%
$96
Home Insurance
2%
$51
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0