Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.2% first-year return on $33,390 initial cash invested.
14.2%
Cash On Cash
10.12%
Cap Rate
1.59
DSCR
$2,008
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $1,613 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,008
Total Expenses
$1,613
Mortgage P&I
42%
$846
Property Taxes
9%
$190
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0