Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.93% first-year return on $51,579 initial cash invested.
9.93%
Cash On Cash
9.86%
Cap Rate
1.67
DSCR
$2,469
Rent
$427
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
6.3%
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
$2,469
Total Expenses
$2,042
Mortgage P&I
32%
$788
Property Taxes
14%
$358
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272