Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.28% first-year return on $34,314 initial cash invested.
17.28%
Cash On Cash
10.5%
Cap Rate
1.72
DSCR
$2,092
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $1,598 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,314
Downpayment
20%
$32,680
Closing costs
1%
$1,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,092
Total Expenses
$1,598
Mortgage P&I
40%
$831
Property Taxes
7%
$156
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0