Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.44% first-year return on $30,513 initial cash invested.
11.44%
Cash On Cash
9.1%
Cap Rate
1.49
DSCR
$1,469
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,469 income − $1,178 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,513
Downpayment
20%
$29,060
Closing costs
1%
$1,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,469
Total Expenses
$1,178
Mortgage P&I
50%
$738
Property Taxes
2%
$27
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0