Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.8% first-year return on $33,138 initial cash invested.
21.8%
Cash On Cash
11.83%
Cap Rate
1.84
DSCR
$2,121
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $1,519 expenses = $602 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,138
Downpayment
20%
$31,560
Closing costs
1%
$1,578
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,121
Total Expenses
$1,519
Mortgage P&I
40%
$847
Property Taxes
2%
$42
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0