Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.92% first-year return on $32,319 initial cash invested.
10.92%
Cash On Cash
9.46%
Cap Rate
1.45
DSCR
$1,679
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,679 income − $1,385 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,319
Downpayment
20%
$30,780
Closing costs
1%
$1,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,679
Total Expenses
$1,385
Mortgage P&I
50%
$835
Property Taxes
3%
$52
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0