Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.88% first-year return on $30,450 initial cash invested.
23.88%
Cash On Cash
12.41%
Cap Rate
1.92
DSCR
$2,269
Rent
$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $1,663 expenses = $606 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,269
Total Expenses
$1,663
Mortgage P&I
34%
$781
Property Taxes
11%
$242
Home Insurance
2%
$51
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0