Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.36% first-year return on $33,579 initial cash invested.
10.36%
Cash On Cash
9.11%
Cap Rate
1.45
DSCR
$1,687
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $1,397 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,687
Total Expenses
$1,397
Mortgage P&I
50%
$840
Property Taxes
4%
$63
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0