Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.06% first-year return on $30,051 initial cash invested.
10.06%
Cash On Cash
9.29%
Cap Rate
1.42
DSCR
$1,500
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,500 income − $1,248 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,051
Downpayment
20%
$28,620
Closing costs
1%
$1,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,248
Mortgage P&I
52%
$781
Property Taxes
1%
$11
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0