Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.48% first-year return on $32,991 initial cash invested.
14.48%
Cash On Cash
9.49%
Cap Rate
1.65
DSCR
$1,818
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,991
Downpayment
20%
$31,420
Closing costs
1%
$1,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,818
Total Expenses
$1,420
Mortgage P&I
41%
$754
Property Taxes
3%
$62
Home Insurance
5%
$96
HOA
2%
$35
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0