Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.01% first-year return on $33,579 initial cash invested.
19.01%
Cash On Cash
11.14%
Cap Rate
1.74
DSCR
$2,010
Rent
$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,010 income − $1,478 expenses = $532 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,010
Total Expenses
$1,478
Mortgage P&I
42%
$853
Property Taxes
2%
$47
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0