Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.53% first-year return on $51,663 initial cash invested.
5.53%
Cash On Cash
8.84%
Cap Rate
1.36
DSCR
$1,863
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $1,625 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,663
Downpayment
20%
$32,060
Closing costs
1%
$1,603
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$1,625
Mortgage P&I
47%
$868
Property Taxes
4%
$66
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205