Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.55% first-year return on $34,650 initial cash invested.
15.55%
Cash On Cash
10.16%
Cap Rate
1.64
DSCR
$1,945
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,945 income − $1,496 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,945
Total Expenses
$1,496
Mortgage P&I
44%
$851
Property Taxes
4%
$82
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0