Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.37% first-year return on $51,600 initial cash invested.
8.37%
Cash On Cash
9.8%
Cap Rate
1.54
DSCR
$2,504
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $2,144 expenses = $360 cash flow
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
$2,504
Total Expenses
$2,144
Mortgage P&I
34%
$847
Property Taxes
16%
$391
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275