Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.4% first-year return on $31,269 initial cash invested.
27.4%
Cash On Cash
12.61%
Cap Rate
2.1
DSCR
$2,118
Rent
$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,269
Downpayment
20%
$29,780
Closing costs
1%
$1,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,118
Total Expenses
$1,404
Mortgage P&I
35%
$745
Property Taxes
5%
$101
Home Insurance
0%
$7
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0