Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.54% first-year return on $51,495 initial cash invested.
36.54%
Cash On Cash
19.18%
Cap Rate
3.07
DSCR
$3,806
Rent
$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $2,238 expenses = $1,568 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,495
Downpayment
20%
$31,900
Closing costs
1%
$1,595
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$2,238
Mortgage P&I
22%
$830
Property Taxes
1%
$32
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419