Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.94% first-year return on $33,579 initial cash invested.
10.94%
Cash On Cash
9.33%
Cap Rate
1.47
DSCR
$1,845
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $1,539 expenses = $306 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,845
Total Expenses
$1,539
Mortgage P&I
46%
$845
Property Taxes
9%
$159
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0