Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.59% first-year return on $51,537 initial cash invested.
8.59%
Cash On Cash
9.88%
Cap Rate
1.52
DSCR
$2,006
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,006 income − $1,637 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,537
Downpayment
20%
$31,940
Closing costs
1%
$1,597
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,006
Total Expenses
$1,637
Mortgage P&I
43%
$866
Property Taxes
2%
$33
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221