Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.26% first-year return on $35,490 initial cash invested.
23.26%
Cash On Cash
11.88%
Cap Rate
1.92
DSCR
$2,264
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $1,576 expenses = $688 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,264
Total Expenses
$1,576
Mortgage P&I
39%
$872
Property Taxes
3%
$57
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0