Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.27% first-year return on $32,550 initial cash invested.
13.27%
Cash On Cash
9.69%
Cap Rate
1.59
DSCR
$2,093
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,093
Total Expenses
$1,733
Mortgage P&I
38%
$787
Property Taxes
17%
$347
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0