Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.07% first-year return on $34,440 initial cash invested.
17.07%
Cash On Cash
10.79%
Cap Rate
1.68
DSCR
$2,135
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $1,645 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,440
Downpayment
20%
$32,800
Closing costs
1%
$1,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$1,645
Mortgage P&I
41%
$877
Property Taxes
7%
$146
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0