Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.89% first-year return on $31,920 initial cash invested.
22.89%
Cash On Cash
11.81%
Cap Rate
1.92
DSCR
$2,113
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $1,504 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,920
Downpayment
20%
$30,400
Closing costs
1%
$1,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,113
Total Expenses
$1,504
Mortgage P&I
37%
$781
Property Taxes
6%
$120
Home Insurance
3%
$53
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0