Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.8% first-year return on $33,453 initial cash invested.
18.8%
Cash On Cash
10.98%
Cap Rate
1.77
DSCR
$2,225
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $1,701 expenses = $524 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,453
Downpayment
20%
$31,860
Closing costs
1%
$1,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$1,701
Mortgage P&I
37%
$823
Property Taxes
11%
$244
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0