Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.66% first-year return on $33,537 initial cash invested.
10.66%
Cash On Cash
9.36%
Cap Rate
1.46
DSCR
$1,860
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $1,562 expenses = $298 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,537
Downpayment
20%
$31,940
Closing costs
1%
$1,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$1,562
Mortgage P&I
46%
$854
Property Taxes
9%
$172
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0