Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.51% first-year return on $51,579 initial cash invested.
4.51%
Cash On Cash
8.05%
Cap Rate
1.33
DSCR
$1,766
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,766
Total Expenses
$1,572
Mortgage P&I
46%
$807
Property Taxes
6%
$108
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194