Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.74% first-year return on $32,844 initial cash invested.
13.74%
Cash On Cash
10.32%
Cap Rate
1.55
DSCR
$1,974
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,974 income − $1,598 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,844
Downpayment
20%
$31,280
Closing costs
1%
$1,564
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,974
Total Expenses
$1,598
Mortgage P&I
44%
$870
Property Taxes
8%
$159
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0