Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.88% first-year return on $51,600 initial cash invested.
15.88%
Cash On Cash
12.31%
Cap Rate
1.93
DSCR
$2,702
Rent
$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $2,019 expenses = $683 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,702
Total Expenses
$2,019
Mortgage P&I
31%
$850
Property Taxes
7%
$195
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297