Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.88% first-year return on $51,642 initial cash invested.
5.88%
Cash On Cash
8.7%
Cap Rate
1.4
DSCR
$1,920
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $1,667 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,642
Downpayment
20%
$32,040
Closing costs
1%
$1,602
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,920
Total Expenses
$1,667
Mortgage P&I
43%
$832
Property Taxes
7%
$125
Home Insurance
3%
$57
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211