Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.3% first-year return on $51,600 initial cash invested.
20.3%
Cash On Cash
13.76%
Cap Rate
2.19
DSCR
$3,106
Rent
$873
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
6.8%
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
$3,106
Total Expenses
$2,233
Mortgage P&I
27%
$837
Property Taxes
9%
$284
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342