Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.67% first-year return on $29,799 initial cash invested.
10.67%
Cash On Cash
9.05%
Cap Rate
1.48
DSCR
$1,688
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,423 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,799
Downpayment
20%
$28,380
Closing costs
1%
$1,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,688
Total Expenses
$1,423
Mortgage P&I
43%
$721
Property Taxes
13%
$220
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0