Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.4% first-year return on $51,138 initial cash invested.
10.4%
Cash On Cash
10.52%
Cap Rate
1.62
DSCR
$2,216
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,138
Downpayment
20%
$31,560
Closing costs
1%
$1,578
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$1,773
Mortgage P&I
38%
$852
Property Taxes
5%
$111
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244