Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.42% first-year return on $32,088 initial cash invested.
12.42%
Cash On Cash
9.65%
Cap Rate
1.51
DSCR
$1,707
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,088
Downpayment
20%
$30,560
Closing costs
1%
$1,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,707
Total Expenses
$1,375
Mortgage P&I
48%
$812
Property Taxes
4%
$74
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0