Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.46% first-year return on $34,335 initial cash invested.
11.46%
Cash On Cash
9.71%
Cap Rate
1.48
DSCR
$2,024
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $1,696 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,335
Downpayment
20%
$32,700
Closing costs
1%
$1,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,024
Total Expenses
$1,696
Mortgage P&I
44%
$894
Property Taxes
10%
$207
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0