Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.91% first-year return on $30,618 initial cash invested.
17.91%
Cash On Cash
10.62%
Cap Rate
1.75
DSCR
$1,876
Rent
$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,876 income − $1,419 expenses = $457 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,618
Downpayment
20%
$29,160
Closing costs
1%
$1,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,876
Total Expenses
$1,419
Mortgage P&I
39%
$739
Property Taxes
7%
$139
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0