Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.95% first-year return on $33,390 initial cash invested.
14.95%
Cash On Cash
10.09%
Cap Rate
1.62
DSCR
$1,929
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $1,513 expenses = $416 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$1,513
Mortgage P&I
43%
$825
Property Taxes
7%
$131
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0