Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.53% first-year return on $33,411 initial cash invested.
12.53%
Cash On Cash
9.43%
Cap Rate
1.54
DSCR
$1,745
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $1,396 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,411
Downpayment
20%
$31,820
Closing costs
1%
$1,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,745
Total Expenses
$1,396
Mortgage P&I
47%
$814
Property Taxes
4%
$69
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0