Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.44% first-year return on $30,450 initial cash invested.
21.44%
Cash On Cash
11.87%
Cap Rate
1.81
DSCR
$1,981
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,981 income − $1,437 expenses = $544 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,981
Total Expenses
$1,437
Mortgage P&I
40%
$791
Property Taxes
4%
$80
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0