Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.8% first-year return on $51,789 initial cash invested.
10.8%
Cash On Cash
10.31%
Cap Rate
1.69
DSCR
$2,462
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $1,996 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,462
Total Expenses
$1,996
Mortgage P&I
33%
$818
Property Taxes
9%
$221
Home Insurance
5%
$121
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271