Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.92% first-year return on $30,933 initial cash invested.
12.92%
Cash On Cash
10.15%
Cap Rate
1.57
DSCR
$2,402
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,069 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,933
Downpayment
20%
$29,460
Closing costs
1%
$1,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,402
Total Expenses
$2,069
Mortgage P&I
33%
$793
Property Taxes
25%
$600
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0