Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.48% first-year return on $32,886 initial cash invested.
12.48%
Cash On Cash
9.77%
Cap Rate
1.54
DSCR
$2,109
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $1,767 expenses = $342 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,886
Downpayment
20%
$31,320
Closing costs
1%
$1,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,109
Total Expenses
$1,767
Mortgage P&I
39%
$828
Property Taxes
16%
$340
Home Insurance
2%
$51
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$127
Maintenance
5%
$105
Other
0%
$0