Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.33% first-year return on $32,550 initial cash invested.
16.33%
Cash On Cash
10.35%
Cap Rate
1.67
DSCR
$1,813
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,813 income − $1,370 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,813
Total Expenses
$1,370
Mortgage P&I
44%
$803
Property Taxes
2%
$41
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0