Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.06% first-year return on $34,650 initial cash invested.
22.06%
Cash On Cash
11.75%
Cap Rate
1.86
DSCR
$2,236
Rent
$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $1,599 expenses = $637 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,236
Total Expenses
$1,599
Mortgage P&I
39%
$867
Property Taxes
4%
$92
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0