Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.18% first-year return on $30,429 initial cash invested.
15.18%
Cash On Cash
10.13%
Cap Rate
1.66
DSCR
$2,033
Rent
$385
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$1,648
Mortgage P&I
36%
$736
Property Taxes
16%
$332
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0