Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.17% first-year return on $32,445 initial cash invested.
14.17%
Cash On Cash
10.24%
Cap Rate
1.59
DSCR
$2,082
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $1,699 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,445
Downpayment
20%
$30,900
Closing costs
1%
$1,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,082
Total Expenses
$1,699
Mortgage P&I
40%
$832
Property Taxes
13%
$272
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0