Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.46% first-year return on $33,390 initial cash invested.
45.46%
Cash On Cash
17.3%
Cap Rate
2.64
DSCR
$3,173
Rent
$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,173 income − $1,908 expenses = $1,265 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,173
Total Expenses
$1,908
Mortgage P&I
27%
$868
Property Taxes
5%
$159
Home Insurance
2%
$56
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0