Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.75% first-year return on $31,080 initial cash invested.
14.75%
Cash On Cash
9.92%
Cap Rate
1.68
DSCR
$2,295
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $1,913 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,080
Downpayment
20%
$29,600
Closing costs
1%
$1,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,295
Total Expenses
$1,913
Mortgage P&I
32%
$727
Property Taxes
21%
$490
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0