Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.15% first-year return on $29,925 initial cash invested.
11.15%
Cash On Cash
9.36%
Cap Rate
1.48
DSCR
$1,629
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,925
Downpayment
20%
$28,500
Closing costs
1%
$1,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,629
Total Expenses
$1,351
Mortgage P&I
46%
$753
Property Taxes
7%
$107
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0