Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.34% first-year return on $51,894 initial cash invested.
10.34%
Cash On Cash
10.67%
Cap Rate
1.6
DSCR
$2,322
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $1,875 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,322
Total Expenses
$1,875
Mortgage P&I
39%
$895
Property Taxes
5%
$125
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255