Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.69% first-year return on $31,059 initial cash invested.
25.69%
Cash On Cash
12.69%
Cap Rate
2
DSCR
$2,337
Rent
$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $1,672 expenses = $665 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,059
Downpayment
20%
$29,580
Closing costs
1%
$1,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,337
Total Expenses
$1,672
Mortgage P&I
33%
$782
Property Taxes
12%
$280
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0