Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.72% first-year return on $51,852 initial cash invested.
8.72%
Cash On Cash
10.15%
Cap Rate
1.54
DSCR
$2,546
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $2,169 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,852
Downpayment
20%
$32,240
Closing costs
1%
$1,612
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,546
Total Expenses
$2,169
Mortgage P&I
35%
$885
Property Taxes
14%
$369
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280