Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.61% first-year return on $30,996 initial cash invested.
11.61%
Cash On Cash
9.75%
Cap Rate
1.48
DSCR
$1,814
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $1,514 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,996
Downpayment
20%
$29,520
Closing costs
1%
$1,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$1,514
Mortgage P&I
45%
$808
Property Taxes
10%
$178
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0