Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.8% first-year return on $35,070 initial cash invested.
29.8%
Cash On Cash
13.31%
Cap Rate
2.16
DSCR
$2,493
Rent
$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,493
Total Expenses
$1,622
Mortgage P&I
34%
$856
Property Taxes
3%
$70
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0