Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.75% first-year return on $51,684 initial cash invested.
7.75%
Cash On Cash
9.29%
Cap Rate
1.49
DSCR
$1,899
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $1,565 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,684
Downpayment
20%
$32,080
Closing costs
1%
$1,604
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,899
Total Expenses
$1,565
Mortgage P&I
44%
$832
Property Taxes
2%
$34
Home Insurance
3%
$53
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209