Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.7% first-year return on $31,059 initial cash invested.
10.7%
Cash On Cash
9.14%
Cap Rate
1.47
DSCR
$1,631
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $1,354 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,059
Downpayment
20%
$29,580
Closing costs
1%
$1,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,631
Total Expenses
$1,354
Mortgage P&I
47%
$767
Property Taxes
7%
$110
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0