Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.6% first-year return on $35,994 initial cash invested.
10.6%
Cash On Cash
9.34%
Cap Rate
1.46
DSCR
$2,046
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,994
Downpayment
20%
$34,280
Closing costs
1%
$1,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,046
Total Expenses
$1,728
Mortgage P&I
45%
$914
Property Taxes
10%
$212
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0