Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.4% first-year return on $30,450 initial cash invested.
18.4%
Cash On Cash
10.56%
Cap Rate
1.76
DSCR
$1,703
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,703
Total Expenses
$1,236
Mortgage P&I
43%
$724
Property Taxes
1%
$19
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0