Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.86% first-year return on $51,579 initial cash invested.
5.86%
Cash On Cash
9.27%
Cap Rate
1.37
DSCR
$1,984
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $1,732 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,984
Total Expenses
$1,732
Mortgage P&I
46%
$904
Property Taxes
4%
$72
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218