Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.15% first-year return on $33,264 initial cash invested.
18.15%
Cash On Cash
10.75%
Cap Rate
1.76
DSCR
$2,233
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,233 income − $1,730 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,264
Downpayment
20%
$31,680
Closing costs
1%
$1,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,233
Total Expenses
$1,730
Mortgage P&I
36%
$804
Property Taxes
12%
$268
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0