Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.54% first-year return on $30,954 initial cash invested.
10.54%
Cash On Cash
8.89%
Cap Rate
1.47
DSCR
$1,552
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,552
Total Expenses
$1,280
Mortgage P&I
48%
$742
Property Taxes
5%
$82
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0