Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.96% first-year return on $33,075 initial cash invested.
10.96%
Cash On Cash
8.94%
Cap Rate
1.5
DSCR
$1,747
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,075
Downpayment
20%
$31,500
Closing costs
1%
$1,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,747
Total Expenses
$1,445
Mortgage P&I
45%
$784
Property Taxes
9%
$152
Home Insurance
3%
$55
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0