Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.62% first-year return on $33,579 initial cash invested.
13.62%
Cash On Cash
9.85%
Cap Rate
1.56
DSCR
$1,776
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,776 income − $1,395 expenses = $381 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
$1,776
Total Expenses
$1,395
Mortgage P&I
47%
$842
Property Taxes
2%
$34
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0