Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.32% first-year return on $51,852 initial cash invested.
10.32%
Cash On Cash
10.28%
Cap Rate
1.64
DSCR
$2,294
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $1,848 expenses = $446 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,852
Downpayment
20%
$32,240
Closing costs
1%
$1,612
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,294
Total Expenses
$1,848
Mortgage P&I
37%
$843
Property Taxes
7%
$167
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252