Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.55% first-year return on $29,757 initial cash invested.
23.55%
Cash On Cash
12.03%
Cap Rate
1.93
DSCR
$2,027
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,027 income − $1,443 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,757
Downpayment
20%
$28,340
Closing costs
1%
$1,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,027
Total Expenses
$1,443
Mortgage P&I
36%
$735
Property Taxes
6%
$130
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0