Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.93% first-year return on $30,891 initial cash invested.
15.93%
Cash On Cash
10.34%
Cap Rate
1.7
DSCR
$2,199
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,199 income − $1,789 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,891
Downpayment
20%
$29,420
Closing costs
1%
$1,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,199
Total Expenses
$1,789
Mortgage P&I
34%
$747
Property Taxes
19%
$417
Home Insurance
2%
$53
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0