Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.81% first-year return on $30,429 initial cash invested.
18.81%
Cash On Cash
11.24%
Cap Rate
1.77
DSCR
$2,248
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $1,771 expenses = $477 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,248
Total Expenses
$1,771
Mortgage P&I
34%
$768
Property Taxes
15%
$342
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0