Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.82% first-year return on $33,600 initial cash invested.
24.82%
Cash On Cash
12.35%
Cap Rate
1.97
DSCR
$2,333
Rent
$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,333 income − $1,638 expenses = $695 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,333
Total Expenses
$1,638
Mortgage P&I
36%
$834
Property Taxes
6%
$141
Home Insurance
2%
$56
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0