Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.06% first-year return on $51,180 initial cash invested.
10.06%
Cash On Cash
10.09%
Cap Rate
1.65
DSCR
$2,392
Rent
$429
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,180
Downpayment
20%
$31,600
Closing costs
1%
$1,580
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$1,963
Mortgage P&I
34%
$803
Property Taxes
12%
$291
Home Insurance
2%
$55
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263