Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.4% first-year return on $51,495 initial cash invested.
14.4%
Cash On Cash
11.4%
Cap Rate
1.88
DSCR
$2,260
Rent
$618
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
6.5%
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
$2,260
Total Expenses
$1,642
Mortgage P&I
36%
$807
Property Taxes
0%
$11
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249