Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.45% first-year return on $51,579 initial cash invested.
17.45%
Cash On Cash
12.83%
Cap Rate
2.04
DSCR
$2,997
Rent
$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,997 income − $2,247 expenses = $750 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,997
Total Expenses
$2,247
Mortgage P&I
28%
$840
Property Taxes
9%
$259
Home Insurance
2%
$56
HOA
2%
$72
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330