Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.21% first-year return on $31,248 initial cash invested.
11.21%
Cash On Cash
9.1%
Cap Rate
1.49
DSCR
$1,592
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $1,300 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,248
Downpayment
20%
$29,760
Closing costs
1%
$1,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,592
Total Expenses
$1,300
Mortgage P&I
47%
$756
Property Taxes
6%
$101
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0