Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.17% first-year return on $30,975 initial cash invested.
13.17%
Cash On Cash
9.98%
Cap Rate
1.52
DSCR
$1,632
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,632 income − $1,292 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,975
Downpayment
20%
$29,500
Closing costs
1%
$1,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,632
Total Expenses
$1,292
Mortgage P&I
49%
$805
Property Taxes
1%
$10
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0