Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.22% first-year return on $34,650 initial cash invested.
11.22%
Cash On Cash
9.02%
Cap Rate
1.49
DSCR
$1,706
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,706
Total Expenses
$1,382
Mortgage P&I
49%
$831
Property Taxes
3%
$50
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0