Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.7% first-year return on $51,600 initial cash invested.
11.7%
Cash On Cash
10.42%
Cap Rate
1.75
DSCR
$2,340
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $1,837 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,340
Total Expenses
$1,837
Mortgage P&I
34%
$793
Property Taxes
8%
$192
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257