Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.89% first-year return on $33,600 initial cash invested.
33.89%
Cash On Cash
14.5%
Cap Rate
2.27
DSCR
$2,640
Rent
$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
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
$2,640
Total Expenses
$1,691
Mortgage P&I
32%
$852
Property Taxes
4%
$97
Home Insurance
2%
$56
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0