Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.45% first-year return on $51,579 initial cash invested.
18.45%
Cash On Cash
13.52%
Cap Rate
2.09
DSCR
$3,672
Rent
$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,672 income − $2,879 expenses = $793 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
$3,672
Total Expenses
$2,879
Mortgage P&I
23%
$861
Property Taxes
19%
$713
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404