Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.56% first-year return on $35,847 initial cash invested.
13.56%
Cash On Cash
10.24%
Cap Rate
1.54
DSCR
$2,155
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $1,750 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,847
Downpayment
20%
$34,140
Closing costs
1%
$1,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,155
Total Expenses
$1,750
Mortgage P&I
44%
$943
Property Taxes
9%
$185
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0