Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.17% first-year return on $30,156 initial cash invested.
14.17%
Cash On Cash
10.09%
Cap Rate
1.58
DSCR
$1,755
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,156
Downpayment
20%
$28,720
Closing costs
1%
$1,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,755
Total Expenses
$1,399
Mortgage P&I
44%
$764
Property Taxes
7%
$130
Home Insurance
3%
$48
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0