Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.42% first-year return on $31,857 initial cash invested.
16.42%
Cash On Cash
10.82%
Cap Rate
1.7
DSCR
$2,573
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $2,137 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,857
Downpayment
20%
$30,340
Closing costs
1%
$1,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,573
Total Expenses
$2,137
Mortgage P&I
31%
$803
Property Taxes
24%
$611
Home Insurance
2%
$54
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0