Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.3% first-year return on $51,579 initial cash invested.
0.3%
Cash On Cash
7.08%
Cap Rate
1.09
DSCR
$1,708
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $1,695 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,708
Total Expenses
$1,695
Mortgage P&I
50%
$862
Property Taxes
12%
$197
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188