Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.11% first-year return on $35,238 initial cash invested.
10.11%
Cash On Cash
8.7%
Cap Rate
1.46
DSCR
$1,699
Rent
$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,699 income − $1,402 expenses = $297 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,238
Downpayment
20%
$33,560
Closing costs
1%
$1,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,699
Total Expenses
$1,402
Mortgage P&I
49%
$835
Property Taxes
5%
$90
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0