Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.68% first-year return on $33,600 initial cash invested.
12.68%
Cash On Cash
9.72%
Cap Rate
1.55
DSCR
$2,071
Rent
$355
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
6.8%
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
$2,071
Total Expenses
$1,716
Mortgage P&I
40%
$837
Property Taxes
14%
$284
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0