Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.91% first-year return on $29,925 initial cash invested.
12.91%
Cash On Cash
10.02%
Cap Rate
1.53
DSCR
$1,795
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,795 income − $1,473 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,925
Downpayment
20%
$28,500
Closing costs
1%
$1,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,795
Total Expenses
$1,473
Mortgage P&I
43%
$778
Property Taxes
10%
$177
Home Insurance
3%
$50
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0