Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.71% first-year return on $32,046 initial cash invested.
10.71%
Cash On Cash
9.11%
Cap Rate
1.49
DSCR
$1,938
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,938 income − $1,652 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,046
Downpayment
20%
$30,520
Closing costs
1%
$1,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,938
Total Expenses
$1,652
Mortgage P&I
40%
$775
Property Taxes
16%
$308
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0