Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.47% first-year return on $51,600 initial cash invested.
12.47%
Cash On Cash
10.76%
Cap Rate
1.77
DSCR
$2,206
Rent
$536
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
6.5%
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
$2,206
Total Expenses
$1,670
Mortgage P&I
37%
$811
Property Taxes
2%
$53
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243