Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.27% first-year return on $30,135 initial cash invested.
10.27%
Cash On Cash
9.37%
Cap Rate
1.43
DSCR
$1,586
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,586 income − $1,328 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,135
Downpayment
20%
$28,700
Closing costs
1%
$1,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,586
Total Expenses
$1,328
Mortgage P&I
49%
$783
Property Taxes
5%
$81
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0