Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.96% first-year return on $35,406 initial cash invested.
15.96%
Cash On Cash
10.15%
Cap Rate
1.67
DSCR
$1,975
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,975 income − $1,504 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,406
Downpayment
20%
$33,720
Closing costs
1%
$1,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,975
Total Expenses
$1,504
Mortgage P&I
43%
$856
Property Taxes
5%
$90
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0