Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.59% first-year return on $32,256 initial cash invested.
15.59%
Cash On Cash
10.1%
Cap Rate
1.65
DSCR
$1,844
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $1,425 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,256
Downpayment
20%
$30,720
Closing costs
1%
$1,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,844
Total Expenses
$1,425
Mortgage P&I
42%
$782
Property Taxes
7%
$124
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0