Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.23% first-year return on $51,600 initial cash invested.
18.23%
Cash On Cash
13.05%
Cap Rate
2.05
DSCR
$2,685
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $1,901 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,685
Total Expenses
$1,901
Mortgage P&I
32%
$849
Property Taxes
3%
$84
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality