Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.98% first-year return on $51,579 initial cash invested.
8.98%
Cash On Cash
10.17%
Cap Rate
1.53
DSCR
$2,122
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $1,736 expenses = $386 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,122
Total Expenses
$1,736
Mortgage P&I
42%
$884
Property Taxes
3%
$74
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233