Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.32% first-year return on $33,138 initial cash invested.
10.32%
Cash On Cash
9.23%
Cap Rate
1.45
DSCR
$1,821
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $1,536 expenses = $285 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,138
Downpayment
20%
$31,560
Closing costs
1%
$1,578
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,821
Total Expenses
$1,536
Mortgage P&I
46%
$838
Property Taxes
9%
$171
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0