Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.07% first-year return on $51,600 initial cash invested.
14.07%
Cash On Cash
11.62%
Cap Rate
1.84
DSCR
$2,548
Rent
$605
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
6.9%
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
$2,548
Total Expenses
$1,943
Mortgage P&I
33%
$842
Property Taxes
7%
$179
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280