Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.89% first-year return on $51,579 initial cash invested.
6.89%
Cash On Cash
9.38%
Cap Rate
1.43
DSCR
$2,037
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $1,741 expenses = $296 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,037
Total Expenses
$1,741
Mortgage P&I
43%
$873
Property Taxes
6%
$121
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224