Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.96% first-year return on $33,600 initial cash invested.
13.96%
Cash On Cash
9.83%
Cap Rate
1.61
DSCR
$2,136
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $1,745 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,136
Total Expenses
$1,745
Mortgage P&I
38%
$812
Property Taxes
15%
$321
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0