Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.8% first-year return on $29,673 initial cash invested.
14.8%
Cash On Cash
9.77%
Cap Rate
1.62
DSCR
$1,522
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,522 income − $1,156 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,522
Total Expenses
$1,156
Mortgage P&I
47%
$709
Property Taxes
1%
$20
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0