Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.43% first-year return on $51,495 initial cash invested.
5.43%
Cash On Cash
9.03%
Cap Rate
1.35
DSCR
$1,863
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $1,630 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,495
Downpayment
20%
$31,900
Closing costs
1%
$1,595
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$1,630
Mortgage P&I
48%
$892
Property Taxes
2%
$45
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205