Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.21% first-year return on $51,579 initial cash invested.
6.21%
Cash On Cash
8.56%
Cap Rate
1.44
DSCR
$1,989
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $1,722 expenses = $267 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
$1,989
Total Expenses
$1,722
Mortgage P&I
40%
$794
Property Taxes
10%
$194
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219