Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.89% first-year return on $30,324 initial cash invested.
20.89%
Cash On Cash
11.48%
Cap Rate
1.82
DSCR
$1,894
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $1,366 expenses = $528 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,324
Downpayment
20%
$28,880
Closing costs
1%
$1,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,894
Total Expenses
$1,366
Mortgage P&I
40%
$759
Property Taxes
3%
$65
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0