Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.2% first-year return on $34,629 initial cash invested.
19.2%
Cash On Cash
10.54%
Cap Rate
1.86
DSCR
$2,295
Rent
$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,295
Total Expenses
$1,741
Mortgage P&I
34%
$780
Property Taxes
13%
$305
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0