Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.4% first-year return on $34,419 initial cash invested.
11.4%
Cash On Cash
9.25%
Cap Rate
1.52
DSCR
$2,075
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,075 income − $1,748 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,419
Downpayment
20%
$32,780
Closing costs
1%
$1,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,075
Total Expenses
$1,748
Mortgage P&I
40%
$832
Property Taxes
14%
$292
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0