Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.72% first-year return on $51,600 initial cash invested.
12.72%
Cash On Cash
11.4%
Cap Rate
1.79
DSCR
$3,048
Rent
$547
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$2,501
Mortgage P&I
28%
$851
Property Taxes
18%
$558
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335