Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.59% first-year return on $32,760 initial cash invested.
20.59%
Cash On Cash
11.55%
Cap Rate
1.82
DSCR
$2,290
Rent
$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $1,728 expenses = $562 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,760
Downpayment
20%
$31,200
Closing costs
1%
$1,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$1,728
Mortgage P&I
36%
$826
Property Taxes
11%
$253
Home Insurance
2%
$55
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0