Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.33% first-year return on $33,684 initial cash invested.
26.33%
Cash On Cash
12.89%
Cap Rate
1.99
DSCR
$2,390
Rent
$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,684
Downpayment
20%
$32,080
Closing costs
1%
$1,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$1,651
Mortgage P&I
36%
$864
Property Taxes
4%
$107
Home Insurance
2%
$58
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0