Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.61% first-year return on $51,579 initial cash invested.
8.61%
Cash On Cash
9.73%
Cap Rate
1.57
DSCR
$2,500
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,500 income − $2,130 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,500
Total Expenses
$2,130
Mortgage P&I
33%
$827
Property Taxes
16%
$397
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275