Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.27% first-year return on $30,954 initial cash invested.
10.27%
Cash On Cash
9.32%
Cap Rate
1.42
DSCR
$1,530
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,530 income − $1,265 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,954
Downpayment
20%
$29,480
Closing costs
1%
$1,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,265
Mortgage P&I
53%
$804
Property Taxes
1%
$10
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0