Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.42% first-year return on $33,159 initial cash invested.
10.42%
Cash On Cash
9.31%
Cap Rate
1.47
DSCR
$2,068
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $1,780 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,068
Total Expenses
$1,780
Mortgage P&I
40%
$834
Property Taxes
17%
$357
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0