Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.83% first-year return on $33,390 initial cash invested.
18.83%
Cash On Cash
11.09%
Cap Rate
1.74
DSCR
$1,986
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $1,462 expenses = $524 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,986
Total Expenses
$1,462
Mortgage P&I
43%
$846
Property Taxes
2%
$44
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0