Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.65% first-year return on $29,673 initial cash invested.
15.65%
Cash On Cash
9.97%
Cap Rate
1.68
DSCR
$1,748
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $1,361 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,673
Downpayment
20%
$28,260
Closing costs
1%
$1,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$1,361
Mortgage P&I
40%
$700
Property Taxes
5%
$92
Home Insurance
7%
$115
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0