Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.15% first-year return on $33,768 initial cash invested.
12.15%
Cash On Cash
9.63%
Cap Rate
1.5
DSCR
$1,719
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,719 income − $1,377 expenses = $342 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,768
Downpayment
20%
$32,160
Closing costs
1%
$1,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,719
Total Expenses
$1,377
Mortgage P&I
50%
$862
Property Taxes
1%
$12
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0