Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27% first-year return on $33,600 initial cash invested.
27%
Cash On Cash
12.95%
Cap Rate
2.03
DSCR
$2,380
Rent
$756
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,380
Total Expenses
$1,624
Mortgage P&I
36%
$852
Property Taxes
4%
$97
Home Insurance
2%
$56
PManagement
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0
Google Maps with comparables properties is loading...