Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.39% first-year return on $36,540 initial cash invested.
25.39%
Cash On Cash
12.55%
Cap Rate
1.96
DSCR
$2,382
Rent
$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $1,609 expenses = $773 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,540
Downpayment
20%
$34,800
Closing costs
1%
$1,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,382
Total Expenses
$1,609
Mortgage P&I
39%
$928
Property Taxes
0%
$1
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0