Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.73% first-year return on $32,067 initial cash invested.
16.73%
Cash On Cash
10.4%
Cap Rate
1.71
DSCR
$2,019
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $1,572 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,067
Downpayment
20%
$30,540
Closing costs
1%
$1,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,019
Total Expenses
$1,572
Mortgage P&I
38%
$775
Property Taxes
11%
$232
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0