Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.3% first-year return on $51,600 initial cash invested.
11.3%
Cash On Cash
10.82%
Cap Rate
1.67
DSCR
$2,300
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $1,814 expenses = $486 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,300
Total Expenses
$1,814
Mortgage P&I
38%
$864
Property Taxes
5%
$112
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253