Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.55% first-year return on $33,579 initial cash invested.
15.55%
Cash On Cash
10.42%
Cap Rate
1.62
DSCR
$1,915
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $1,480 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,915
Total Expenses
$1,480
Mortgage P&I
45%
$857
Property Taxes
4%
$68
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0