Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.65% first-year return on $34,608 initial cash invested.
23.65%
Cash On Cash
12.37%
Cap Rate
1.91
DSCR
$2,551
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $1,869 expenses = $682 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,608
Downpayment
20%
$32,960
Closing costs
1%
$1,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,551
Total Expenses
$1,869
Mortgage P&I
35%
$889
Property Taxes
10%
$251
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0