Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.62% first-year return on $29,274 initial cash invested.
15.62%
Cash On Cash
10.09%
Cap Rate
1.66
DSCR
$1,662
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,274
Downpayment
20%
$27,880
Closing costs
1%
$1,394
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,662
Total Expenses
$1,281
Mortgage P&I
43%
$708
Property Taxes
7%
$117
Home Insurance
1%
$24
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0