Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.39% first-year return on $34,524 initial cash invested.
23.39%
Cash On Cash
11.96%
Cap Rate
1.91
DSCR
$2,178
Rent
$673
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,524
Downpayment
20%
$32,880
Closing costs
1%
$1,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,178
Total Expenses
$1,505
Mortgage P&I
39%
$857
Property Taxes
1%
$23
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0