Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.78% first-year return on $51,579 initial cash invested.
20.78%
Cash On Cash
14.28%
Cap Rate
2.18
DSCR
$3,422
Rent
$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $2,529 expenses = $893 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,422
Total Expenses
$2,529
Mortgage P&I
26%
$873
Property Taxes
13%
$436
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376