Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.54% first-year return on $51,579 initial cash invested.
16.54%
Cash On Cash
12.4%
Cap Rate
1.97
DSCR
$2,530
Rent
$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $1,819 expenses = $711 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
$2,530
Total Expenses
$1,819
Mortgage P&I
33%
$840
Property Taxes
2%
$63
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278