Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.35% first-year return on $51,222 initial cash invested.
10.35%
Cash On Cash
10.39%
Cap Rate
1.63
DSCR
$2,246
Rent
$442
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,222
Downpayment
20%
$31,640
Closing costs
1%
$1,582
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$1,804
Mortgage P&I
37%
$838
Property Taxes
7%
$146
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247