Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.98% first-year return on $34,440 initial cash invested.
17.98%
Cash On Cash
10.7%
Cap Rate
1.74
DSCR
$2,113
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,440
Downpayment
20%
$32,800
Closing costs
1%
$1,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,113
Total Expenses
$1,597
Mortgage P&I
40%
$840
Property Taxes
7%
$150
Home Insurance
3%
$57
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0