Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.22% first-year return on $33,579 initial cash invested.
10.22%
Cash On Cash
9.22%
Cap Rate
1.47
DSCR
$2,186
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $1,900 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,186
Total Expenses
$1,900
Mortgage P&I
38%
$834
Property Taxes
20%
$442
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0