Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.92% first-year return on $35,574 initial cash invested.
12.92%
Cash On Cash
9.53%
Cap Rate
1.54
DSCR
$1,812
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,574
Downpayment
20%
$33,880
Closing costs
1%
$1,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,812
Total Expenses
$1,429
Mortgage P&I
48%
$871
Property Taxes
2%
$44
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0