Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.42% first-year return on $29,715 initial cash invested.
14.42%
Cash On Cash
10.46%
Cap Rate
1.57
DSCR
$1,845
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $1,488 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,715
Downpayment
20%
$28,300
Closing costs
1%
$1,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,845
Total Expenses
$1,488
Mortgage P&I
42%
$784
Property Taxes
10%
$183
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0