Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.93% first-year return on $34,629 initial cash invested.
13.93%
Cash On Cash
9.94%
Cap Rate
1.6
DSCR
$2,238
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $1,836 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,238
Total Expenses
$1,836
Mortgage P&I
38%
$852
Property Taxes
15%
$344
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0