Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.63% first-year return on $51,579 initial cash invested.
8.63%
Cash On Cash
9.85%
Cap Rate
1.54
DSCR
$2,187
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $1,816 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,187
Total Expenses
$1,816
Mortgage P&I
39%
$855
Property Taxes
7%
$162
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$241