Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.01% first-year return on $29,904 initial cash invested.
15.01%
Cash On Cash
10.25%
Cap Rate
1.6
DSCR
$1,623
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,623 income − $1,249 expenses = $374 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,904
Downpayment
20%
$28,480
Closing costs
1%
$1,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,623
Total Expenses
$1,249
Mortgage P&I
47%
$761
Property Taxes
1%
$22
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0