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 $51,600 initial cash invested.
0.3%
Cash On Cash
6.98%
Cap Rate
1.08
DSCR
$1,473
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,473 income − $1,460 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,473
Total Expenses
$1,460
Mortgage P&I
58%
$858
Property Taxes
3%
$45
Home Insurance
4%
$56
HOA
0%
$0
Property Management
12%
$177
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$162