Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.08% first-year return on $30,534 initial cash invested.
11.08%
Cash On Cash
9.62%
Cap Rate
1.47
DSCR
$1,778
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $1,496 expenses = $282 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,534
Downpayment
20%
$29,080
Closing costs
1%
$1,454
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,778
Total Expenses
$1,496
Mortgage P&I
45%
$795
Property Taxes
11%
$187
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0