Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.19% first-year return on $51,579 initial cash invested.
15.19%
Cash On Cash
11.55%
Cap Rate
1.95
DSCR
$2,458
Rent
$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $1,805 expenses = $653 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,458
Total Expenses
$1,805
Mortgage P&I
32%
$788
Property Taxes
5%
$126
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270