Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.75% first-year return on $51,579 initial cash invested.
10.75%
Cash On Cash
10.54%
Cap Rate
1.66
DSCR
$2,350
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $1,888 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,350
Total Expenses
$1,888
Mortgage P&I
36%
$848
Property Taxes
8%
$186
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258