Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.25% first-year return on $33,390 initial cash invested.
23.25%
Cash On Cash
12.06%
Cap Rate
1.91
DSCR
$2,315
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $1,668 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,315
Total Expenses
$1,668
Mortgage P&I
36%
$835
Property Taxes
5%
$118
Home Insurance
2%
$56
HOA
2%
$56
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0