Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.27% first-year return on $51,684 initial cash invested.
4.27%
Cash On Cash
8.35%
Cap Rate
1.32
DSCR
$2,088
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $1,904 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,088
Total Expenses
$1,904
Mortgage P&I
41%
$848
Property Taxes
14%
$292
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230