Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.92% first-year return on $34,818 initial cash invested.
11.92%
Cash On Cash
9.13%
Cap Rate
1.52
DSCR
$1,657
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,657
Total Expenses
$1,311
Mortgage P&I
50%
$832
Property Taxes
1%
$10
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0