Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.9% first-year return on $51,789 initial cash invested.
21.9%
Cash On Cash
14.49%
Cap Rate
2.24
DSCR
$3,243
Rent
$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $2,298 expenses = $945 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,789
Downpayment
20%
$32,180
Closing costs
1%
$1,609
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$2,298
Mortgage P&I
27%
$868
Property Taxes
8%
$246
Home Insurance
3%
$81
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357