Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.38% first-year return on $51,579 initial cash invested.
19.38%
Cash On Cash
13.49%
Cap Rate
2.16
DSCR
$3,279
Rent
$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $2,446 expenses = $833 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,279
Total Expenses
$2,446
Mortgage P&I
25%
$834
Property Taxes
13%
$442
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361