Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.4% first-year return on $34,356 initial cash invested.
20.4%
Cash On Cash
11.51%
Cap Rate
1.78
DSCR
$2,128
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $1,544 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,356
Downpayment
20%
$32,720
Closing costs
1%
$1,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,128
Total Expenses
$1,544
Mortgage P&I
41%
$879
Property Taxes
3%
$54
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0