Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.93% first-year return on $51,600 initial cash invested.
7.93%
Cash On Cash
9.64%
Cap Rate
1.49
DSCR
$2,032
Rent
$341
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
7.2%
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
$2,032
Total Expenses
$1,691
Mortgage P&I
43%
$864
Property Taxes
4%
$80
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224