Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.09% first-year return on $51,831 initial cash invested.
16.09%
Cash On Cash
12.19%
Cap Rate
1.95
DSCR
$2,526
Rent
$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $1,831 expenses = $695 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,831
Downpayment
20%
$32,220
Closing costs
1%
$1,611
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$1,831
Mortgage P&I
33%
$840
Property Taxes
2%
$53
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278