Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.48% first-year return on $32,067 initial cash invested.
28.48%
Cash On Cash
13.02%
Cap Rate
2.14
DSCR
$2,422
Rent
$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $1,661 expenses = $761 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,067
Downpayment
20%
$30,540
Closing costs
1%
$1,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,422
Total Expenses
$1,661
Mortgage P&I
32%
$775
Property Taxes
8%
$201
Home Insurance
2%
$56
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0