Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.71% first-year return on $45,579 initial cash invested.
8.71%
Cash On Cash
9.59%
Cap Rate
1.48
DSCR
$2,070
Rent
$331
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
$45,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,070
Total Expenses
$1,739
Mortgage P&I
42%
$864
Property Taxes
6%
$115
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228
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