Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.07% first-year return on $51,684 initial cash invested.
31.07%
Cash On Cash
17.54%
Cap Rate
2.71
DSCR
$3,585
Rent
$1,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $2,247 expenses = $1,338 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,684
Downpayment
20%
$32,080
Closing costs
1%
$1,604
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$2,247
Mortgage P&I
24%
$864
Property Taxes
3%
$107
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394