Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.03% first-year return on $32,550 initial cash invested.
18.03%
Cash On Cash
10.74%
Cap Rate
1.76
DSCR
$2,191
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,191
Total Expenses
$1,702
Mortgage P&I
36%
$788
Property Taxes
13%
$290
Home Insurance
2%
$54
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0