Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.46% first-year return on $33,600 initial cash invested.
13.46%
Cash On Cash
9.96%
Cap Rate
1.54
DSCR
$1,774
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $1,397 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,774
Total Expenses
$1,397
Mortgage P&I
49%
$862
Property Taxes
1%
$18
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0