Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.6% first-year return on $30,450 initial cash invested.
18.6%
Cash On Cash
11.56%
Cap Rate
1.78
DSCR
$2,779
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,779 income − $2,307 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,779
Total Expenses
$2,307
Mortgage P&I
28%
$786
Property Taxes
27%
$747
Home Insurance
2%
$51
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0