Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.85% first-year return on $31,290 initial cash invested.
11.85%
Cash On Cash
9.45%
Cap Rate
1.5
DSCR
$1,618
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $1,309 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,618
Total Expenses
$1,309
Mortgage P&I
48%
$783
Property Taxes
3%
$42
Home Insurance
3%
$52
HOA
1%
$11
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0