Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.74% first-year return on $32,739 initial cash invested.
28.74%
Cash On Cash
13.31%
Cap Rate
2.11
DSCR
$2,526
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $1,742 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,739
Downpayment
20%
$31,180
Closing costs
1%
$1,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,526
Total Expenses
$1,742
Mortgage P&I
32%
$819
Property Taxes
8%
$211
Home Insurance
2%
$55
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0