Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.86% first-year return on $51,495 initial cash invested.
11.86%
Cash On Cash
10.62%
Cap Rate
1.72
DSCR
$2,106
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,106 income − $1,597 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,495
Downpayment
20%
$31,900
Closing costs
1%
$1,595
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,106
Total Expenses
$1,597
Mortgage P&I
39%
$819
Property Taxes
0%
$6
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232