Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.15% first-year return on $34,419 initial cash invested.
10.15%
Cash On Cash
8.95%
Cap Rate
1.44
DSCR
$1,627
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,627 income − $1,336 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,419
Downpayment
20%
$32,780
Closing costs
1%
$1,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,627
Total Expenses
$1,336
Mortgage P&I
52%
$850
Property Taxes
0%
$4
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0