Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.74% first-year return on $51,537 initial cash invested.
17.74%
Cash On Cash
12.98%
Cap Rate
2.02
DSCR
$2,790
Rent
$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $2,028 expenses = $762 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,790
Total Expenses
$2,028
Mortgage P&I
31%
$854
Property Taxes
6%
$172
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307