Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.67% first-year return on $35,070 initial cash invested.
11.67%
Cash On Cash
9.25%
Cap Rate
1.51
DSCR
$1,905
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $1,564 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,070
Downpayment
20%
$33,400
Closing costs
1%
$1,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,905
Total Expenses
$1,564
Mortgage P&I
45%
$851
Property Taxes
8%
$161
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0