Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.26% first-year return on $51,579 initial cash invested.
21.26%
Cash On Cash
14.15%
Cap Rate
2.2
DSCR
$2,872
Rent
$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $1,958 expenses = $914 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,872
Total Expenses
$1,958
Mortgage P&I
30%
$857
Property Taxes
2%
$68
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316