Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.83% first-year return on $34,230 initial cash invested.
10.83%
Cash On Cash
9.59%
Cap Rate
1.45
DSCR
$1,838
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $1,529 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,230
Downpayment
20%
$32,600
Closing costs
1%
$1,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,838
Total Expenses
$1,529
Mortgage P&I
49%
$901
Property Taxes
4%
$73
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0