Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.74% first-year return on $51,600 initial cash invested.
29.74%
Cash On Cash
16.9%
Cap Rate
2.7
DSCR
$3,500
Rent
$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $2,221 expenses = $1,279 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,500
Total Expenses
$2,221
Mortgage P&I
24%
$834
Property Taxes
4%
$141
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385