Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.35% first-year return on $30,450 initial cash invested.
16.35%
Cash On Cash
10.57%
Cap Rate
1.65
DSCR
$1,810
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$1,395
Mortgage P&I
43%
$772
Property Taxes
6%
$102
Home Insurance
3%
$51
PManagement
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0