Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.79% first-year return on $31,080 initial cash invested.
14.79%
Cash On Cash
10.06%
Cap Rate
1.61
DSCR
$1,740
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $1,357 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,080
Downpayment
20%
$29,600
Closing costs
1%
$1,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,357
Mortgage P&I
44%
$771
Property Taxes
5%
$92
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0