Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.6% first-year return on $32,697 initial cash invested.
11.6%
Cash On Cash
9.56%
Cap Rate
1.51
DSCR
$2,048
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,048 income − $1,732 expenses = $316 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,697
Downpayment
20%
$31,140
Closing costs
1%
$1,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,048
Total Expenses
$1,732
Mortgage P&I
40%
$823
Property Taxes
16%
$322
Home Insurance
3%
$55
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0