Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12% first-year return on $51,579 initial cash invested.
12%
Cash On Cash
11.03%
Cap Rate
1.72
DSCR
$2,528
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,012 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$2,012
Mortgage P&I
34%
$853
Property Taxes
10%
$244
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278