Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.28% first-year return on $51,600 initial cash invested.
17.28%
Cash On Cash
12.75%
Cap Rate
2.02
DSCR
$2,882
Rent
$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$2,139
Mortgage P&I
29%
$842
Property Taxes
9%
$262
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317