Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.34% first-year return on $32,340 initial cash invested.
21.34%
Cash On Cash
11.52%
Cap Rate
1.85
DSCR
$2,101
Rent
$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $1,526 expenses = $575 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,340
Downpayment
20%
$30,800
Closing costs
1%
$1,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,101
Total Expenses
$1,526
Mortgage P&I
38%
$799
Property Taxes
5%
$115
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0