Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 56.37% first-year return on $29,631 initial cash invested.
56.37%
Cash On Cash
18.91%
Cap Rate
3.33
DSCR
$3,270
Rent
$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,631
Downpayment
20%
$28,220
Closing costs
1%
$1,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$1,878
Mortgage P&I
20%
$668
Property Taxes
9%
$310
Home Insurance
2%
$49
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0