Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.38% first-year return on $33,390 initial cash invested.
15.38%
Cash On Cash
10.16%
Cap Rate
1.64
DSCR
$1,935
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $1,507 expenses = $428 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,935
Total Expenses
$1,507
Mortgage P&I
42%
$821
Property Taxes
7%
$126
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0