Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.12% first-year return on $30,450 initial cash invested.
13.12%
Cash On Cash
9.85%
Cap Rate
1.54
DSCR
$1,700
Rent
$333
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
$1,700
Total Expenses
$1,367
Mortgage P&I
45%
$772
Property Taxes
6%
$102
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0