Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.74% first-year return on $51,600 initial cash invested.
9.74%
Cash On Cash
10.33%
Cap Rate
1.58
DSCR
$2,211
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $1,792 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,211
Total Expenses
$1,792
Mortgage P&I
39%
$870
Property Taxes
5%
$116
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243