Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.39% first-year return on $36,498 initial cash invested.
27.39%
Cash On Cash
13.1%
Cap Rate
2.02
DSCR
$2,547
Rent
$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,498
Downpayment
20%
$34,760
Closing costs
1%
$1,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,547
Total Expenses
$1,714
Mortgage P&I
37%
$937
Property Taxes
2%
$52
Home Insurance
2%
$63
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0