Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.34% first-year return on $30,450 initial cash invested.
17.34%
Cash On Cash
10.66%
Cap Rate
1.72
DSCR
$1,983
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $1,543 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,983
Total Expenses
$1,543
Mortgage P&I
38%
$749
Property Taxes
12%
$228
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0