Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.72% first-year return on $30,912 initial cash invested.
11.72%
Cash On Cash
9.48%
Cap Rate
1.49
DSCR
$1,636
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,636 income − $1,334 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,912
Downpayment
20%
$29,440
Closing costs
1%
$1,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,636
Total Expenses
$1,334
Mortgage P&I
48%
$779
Property Taxes
5%
$77
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0