Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.18% first-year return on $51,684 initial cash invested.
6.18%
Cash On Cash
9.35%
Cap Rate
1.39
DSCR
$2,082
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $1,816 expenses = $266 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,684
Downpayment
20%
$32,080
Closing costs
1%
$1,604
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,082
Total Expenses
$1,816
Mortgage P&I
43%
$901
Property Taxes
7%
$150
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$229