Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.15% first-year return on $51,831 initial cash invested.
8.15%
Cash On Cash
9.86%
Cap Rate
1.49
DSCR
$2,097
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,097 income − $1,745 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,097
Total Expenses
$1,745
Mortgage P&I
42%
$888
Property Taxes
3%
$59
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231