Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.99% first-year return on $33,180 initial cash invested.
15.99%
Cash On Cash
10.25%
Cap Rate
1.65
DSCR
$1,802
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $1,360 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,180
Downpayment
20%
$31,600
Closing costs
1%
$1,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,802
Total Expenses
$1,360
Mortgage P&I
45%
$817
Property Taxes
1%
$20
Home Insurance
3%
$55
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0