Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.19% first-year return on $34,377 initial cash invested.
21.19%
Cash On Cash
11.62%
Cap Rate
1.82
DSCR
$2,137
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $1,530 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,377
Downpayment
20%
$32,740
Closing costs
1%
$1,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,137
Total Expenses
$1,530
Mortgage P&I
41%
$871
Property Taxes
2%
$35
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0