Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.96% first-year return on $33,621 initial cash invested.
11.96%
Cash On Cash
9.38%
Cap Rate
1.54
DSCR
$2,090
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $1,755 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,621
Downpayment
20%
$32,020
Closing costs
1%
$1,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$1,755
Mortgage P&I
39%
$813
Property Taxes
16%
$335
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0