Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.31% first-year return on $36,162 initial cash invested.
13.31%
Cash On Cash
9.53%
Cap Rate
1.6
DSCR
$2,244
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,162
Downpayment
20%
$34,440
Closing costs
1%
$1,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,244
Total Expenses
$1,843
Mortgage P&I
38%
$854
Property Taxes
15%
$345
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0