Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.41% first-year return on $32,550 initial cash invested.
15.41%
Cash On Cash
10.1%
Cap Rate
1.66
DSCR
$2,004
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $1,586 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$1,586
Mortgage P&I
39%
$787
Property Taxes
11%
$225
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0