Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.32% first-year return on $34,650 initial cash invested.
17.32%
Cash On Cash
10.89%
Cap Rate
1.68
DSCR
$2,100
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $1,600 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$1,600
Mortgage P&I
43%
$893
Property Taxes
5%
$103
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0