Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.02% first-year return on $34,020 initial cash invested.
13.02%
Cash On Cash
9.31%
Cap Rate
1.56
DSCR
$1,677
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,020
Downpayment
20%
$32,400
Closing costs
1%
$1,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,677
Total Expenses
$1,308
Mortgage P&I
48%
$804
Property Taxes
1%
$10
Home Insurance
3%
$57
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0