Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.38% first-year return on $33,789 initial cash invested.
14.38%
Cash On Cash
10.3%
Cap Rate
1.59
DSCR
$2,162
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $1,757 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,789
Downpayment
20%
$32,180
Closing costs
1%
$1,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,162
Total Expenses
$1,757
Mortgage P&I
40%
$868
Property Taxes
11%
$246
Home Insurance
4%
$81
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0