Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.88% first-year return on $34,419 initial cash invested.
10.88%
Cash On Cash
9.54%
Cap Rate
1.47
DSCR
$2,036
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $1,724 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,419
Downpayment
20%
$32,780
Closing costs
1%
$1,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,036
Total Expenses
$1,724
Mortgage P&I
44%
$889
Property Taxes
12%
$242
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0