Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.29% first-year return on $34,650 initial cash invested.
26.29%
Cash On Cash
12.78%
Cap Rate
2
DSCR
$2,400
Rent
$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$1,641
Mortgage P&I
37%
$878
Property Taxes
3%
$81
Home Insurance
2%
$58
PManagement
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0