Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.21% first-year return on $29,673 initial cash invested.
12.21%
Cash On Cash
9.36%
Cap Rate
1.52
DSCR
$1,536
Rent
$302
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,673
Downpayment
20%
$28,260
Closing costs
1%
$1,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,536
Total Expenses
$1,234
Mortgage P&I
47%
$723
Property Taxes
4%
$60
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0