Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.93% first-year return on $30,135 initial cash invested.
14.93%
Cash On Cash
9.9%
Cap Rate
1.62
DSCR
$1,597
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,597 income − $1,222 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,597
Total Expenses
$1,222
Mortgage P&I
46%
$729
Property Taxes
2%
$34
Home Insurance
3%
$43
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0