Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.24% first-year return on $30,450 initial cash invested.
16.24%
Cash On Cash
10.43%
Cap Rate
1.66
DSCR
$1,750
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $1,338 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,338
Mortgage P&I
43%
$760
Property Taxes
4%
$71
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0