Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.57% first-year return on $34,041 initial cash invested.
13.57%
Cash On Cash
9.88%
Cap Rate
1.59
DSCR
$2,158
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $1,773 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,041
Downpayment
20%
$32,420
Closing costs
1%
$1,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,158
Total Expenses
$1,773
Mortgage P&I
39%
$841
Property Taxes
14%
$312
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0