Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.69% first-year return on $36,204 initial cash invested.
18.69%
Cash On Cash
10.88%
Cap Rate
1.8
DSCR
$2,573
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $2,009 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,204
Downpayment
20%
$34,480
Closing costs
1%
$1,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,573
Total Expenses
$2,009
Mortgage P&I
34%
$870
Property Taxes
14%
$361
Home Insurance
4%
$109
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0