Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.35% first-year return on $51,600 initial cash invested.
13.35%
Cash On Cash
11.34%
Cap Rate
1.81
DSCR
$2,586
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $2,012 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,586
Total Expenses
$2,012
Mortgage P&I
32%
$835
Property Taxes
9%
$243
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284