Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.94% first-year return on $33,159 initial cash invested.
19.94%
Cash On Cash
11.07%
Cap Rate
1.8
DSCR
$1,891
Rent
$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $1,340 expenses = $551 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,159
Downpayment
20%
$31,580
Closing costs
1%
$1,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,891
Total Expenses
$1,340
Mortgage P&I
43%
$811
Property Taxes
1%
$19
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0