Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.01% first-year return on $51,663 initial cash invested.
9.01%
Cash On Cash
9.74%
Cap Rate
1.58
DSCR
$2,204
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $1,816 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,663
Downpayment
20%
$32,060
Closing costs
1%
$1,603
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$1,816
Mortgage P&I
37%
$825
Property Taxes
8%
$185
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242