Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.44% first-year return on $51,642 initial cash invested.
4.44%
Cash On Cash
8.31%
Cap Rate
1.33
DSCR
$2,066
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $1,875 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,642
Downpayment
20%
$32,040
Closing costs
1%
$1,602
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$1,875
Mortgage P&I
40%
$836
Property Taxes
13%
$278
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227