Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.53% first-year return on $34,545 initial cash invested.
15.53%
Cash On Cash
10.17%
Cap Rate
1.65
DSCR
$2,084
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $1,637 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,545
Downpayment
20%
$32,900
Closing costs
1%
$1,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,084
Total Expenses
$1,637
Mortgage P&I
40%
$843
Property Taxes
7%
$151
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0