Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.69% first-year return on $31,080 initial cash invested.
10.69%
Cash On Cash
9.11%
Cap Rate
1.47
DSCR
$1,688
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,411 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,080
Downpayment
20%
$29,600
Closing costs
1%
$1,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,688
Total Expenses
$1,411
Mortgage P&I
45%
$763
Property Taxes
7%
$113
Home Insurance
3%
$52
HOA
3%
$45
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0