Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.69% first-year return on $35,490 initial cash invested.
20.69%
Cash On Cash
11.68%
Cap Rate
1.78
DSCR
$2,225
Rent
$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $1,613 expenses = $612 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$1,613
Mortgage P&I
41%
$922
Property Taxes
2%
$54
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0