Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.27% first-year return on $31,290 initial cash invested.
13.27%
Cash On Cash
10%
Cap Rate
1.54
DSCR
$1,745
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $1,399 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,745
Total Expenses
$1,399
Mortgage P&I
46%
$809
Property Taxes
5%
$85
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0