Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.45% first-year return on $30,324 initial cash invested.
17.45%
Cash On Cash
10.84%
Cap Rate
1.69
DSCR
$1,813
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,813 income − $1,372 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,813
Total Expenses
$1,372
Mortgage P&I
43%
$772
Property Taxes
3%
$58
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0