Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.54% first-year return on $33,579 initial cash invested.
11.54%
Cash On Cash
9.83%
Cap Rate
1.5
DSCR
$2,281
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,281 income − $1,958 expenses = $323 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,281
Total Expenses
$1,958
Mortgage P&I
38%
$873
Property Taxes
19%
$436
Home Insurance
2%
$56
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0