Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.22% first-year return on $35,469 initial cash invested.
15.22%
Cash On Cash
9.87%
Cap Rate
1.65
DSCR
$1,926
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $1,476 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,926
Total Expenses
$1,476
Mortgage P&I
44%
$843
Property Taxes
4%
$72
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0