Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.72% first-year return on $36,267 initial cash invested.
14.72%
Cash On Cash
10.37%
Cap Rate
1.59
DSCR
$2,165
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $1,720 expenses = $445 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,267
Downpayment
20%
$34,540
Closing costs
1%
$1,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$1,720
Mortgage P&I
43%
$940
Property Taxes
8%
$178
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0