Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.42% first-year return on $51,600 initial cash invested.
17.42%
Cash On Cash
12.38%
Cap Rate
2.06
DSCR
$2,505
Rent
$749
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,505
Total Expenses
$1,756
Mortgage P&I
32%
$801
Property Taxes
1%
$19
Home Insurance
2%
$56
HOA
1%
$28
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276