Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.56% first-year return on $51,600 initial cash invested.
21.56%
Cash On Cash
14%
Cap Rate
2.3
DSCR
$3,204
Rent
$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $2,277 expenses = $927 cash flow
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
$3,204
Total Expenses
$2,277
Mortgage P&I
25%
$812
Property Taxes
10%
$321
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352