Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.42% first-year return on $35,091 initial cash invested.
11.42%
Cash On Cash
9.26%
Cap Rate
1.5
DSCR
$1,871
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,871 income − $1,537 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,091
Downpayment
20%
$33,420
Closing costs
1%
$1,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,871
Total Expenses
$1,537
Mortgage P&I
46%
$862
Property Taxes
6%
$114
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0