Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.98% first-year return on $51,600 initial cash invested.
11.98%
Cash On Cash
11.05%
Cap Rate
1.7
DSCR
$2,222
Rent
$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $1,707 expenses = $515 cash flow
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
$2,222
Total Expenses
$1,707
Mortgage P&I
39%
$869
Property Taxes
1%
$26
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244