Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.36% first-year return on $33,600 initial cash invested.
9.36%
Cash On Cash
9%
Cap Rate
1.43
DSCR
$1,921
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,921
Total Expenses
$1,659
Mortgage P&I
44%
$842
Property Taxes
14%
$262
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0