Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.67% first-year return on $31,059 initial cash invested.
11.67%
Cash On Cash
9.56%
Cap Rate
1.48
DSCR
$1,645
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $1,343 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,059
Downpayment
20%
$29,580
Closing costs
1%
$1,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$1,343
Mortgage P&I
48%
$794
Property Taxes
4%
$64
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0