Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.32% first-year return on $30,996 initial cash invested.
14.32%
Cash On Cash
10.25%
Cap Rate
1.56
DSCR
$1,701
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,701 income − $1,331 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,996
Downpayment
20%
$29,520
Closing costs
1%
$1,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,701
Total Expenses
$1,331
Mortgage P&I
47%
$806
Property Taxes
1%
$22
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0