Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.59% first-year return on $51,894 initial cash invested.
15.59%
Cash On Cash
11.84%
Cap Rate
1.94
DSCR
$2,409
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,894
Downpayment
20%
$32,280
Closing costs
1%
$1,614
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$1,735
Mortgage P&I
34%
$823
Property Taxes
1%
$12
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265