Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.23% first-year return on $36,414 initial cash invested.
20.23%
Cash On Cash
11.75%
Cap Rate
1.8
DSCR
$2,803
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,803 income − $2,189 expenses = $614 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,414
Downpayment
20%
$34,680
Closing costs
1%
$1,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,803
Total Expenses
$2,189
Mortgage P&I
34%
$944
Property Taxes
16%
$456
Home Insurance
2%
$61
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0