Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.66% first-year return on $30,240 initial cash invested.
12.66%
Cash On Cash
9.74%
Cap Rate
1.53
DSCR
$1,677
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,358 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,240
Downpayment
20%
$28,800
Closing costs
1%
$1,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,677
Total Expenses
$1,358
Mortgage P&I
46%
$766
Property Taxes
8%
$137
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0