Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12% first-year return on $30,408 initial cash invested.
12%
Cash On Cash
9.66%
Cap Rate
1.5
DSCR
$1,698
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $1,394 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,408
Downpayment
20%
$28,960
Closing costs
1%
$1,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,698
Total Expenses
$1,394
Mortgage P&I
46%
$777
Property Taxes
7%
$123
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0