Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.82% first-year return on $33,600 initial cash invested.
11.82%
Cash On Cash
9.12%
Cap Rate
1.52
DSCR
$1,670
Rent
$331
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,339
Mortgage P&I
48%
$801
Property Taxes
1%
$19
Home Insurance
3%
$56
HOA
2%
$28
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0