Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.21% first-year return on $37,233 initial cash invested.
13.21%
Cash On Cash
9.6%
Cap Rate
1.56
DSCR
$2,025
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $1,615 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,233
Downpayment
20%
$35,460
Closing costs
1%
$1,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,025
Total Expenses
$1,615
Mortgage P&I
45%
$908
Property Taxes
6%
$118
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0