Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.8% first-year return on $51,579 initial cash invested.
22.8%
Cash On Cash
14.48%
Cap Rate
2.38
DSCR
$3,422
Rent
$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $2,442 expenses = $980 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,442
Mortgage P&I
24%
$812
Property Taxes
12%
$410
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376