Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.44% first-year return on $30,450 initial cash invested.
18.44%
Cash On Cash
10.93%
Cap Rate
1.75
DSCR
$2,004
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $1,536 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,004
Total Expenses
$1,536
Mortgage P&I
38%
$753
Property Taxes
11%
$212
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0