Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.51% first-year return on $31,899 initial cash invested.
11.51%
Cash On Cash
9.36%
Cap Rate
1.49
DSCR
$1,707
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,899
Downpayment
20%
$30,380
Closing costs
1%
$1,519
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,707
Total Expenses
$1,401
Mortgage P&I
47%
$794
Property Taxes
6%
$105
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0