Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.8% first-year return on $33,579 initial cash invested.
19.8%
Cash On Cash
11.32%
Cap Rate
1.77
DSCR
$2,040
Rent
$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $1,486 expenses = $554 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
$2,040
Total Expenses
$1,486
Mortgage P&I
42%
$853
Property Taxes
2%
$47
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0