Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.01% first-year return on $34,671 initial cash invested.
20.01%
Cash On Cash
11.24%
Cap Rate
1.79
DSCR
$2,056
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $1,478 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,671
Downpayment
20%
$33,020
Closing costs
1%
$1,651
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,056
Total Expenses
$1,478
Mortgage P&I
42%
$866
Property Taxes
2%
$33
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0