Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.46% first-year return on $30,870 initial cash invested.
18.46%
Cash On Cash
10.65%
Cap Rate
1.77
DSCR
$1,844
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,870
Downpayment
20%
$29,400
Closing costs
1%
$1,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,844
Total Expenses
$1,369
Mortgage P&I
40%
$738
Property Taxes
5%
$100
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0