Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.91% first-year return on $51,894 initial cash invested.
2.91%
Cash On Cash
7.9%
Cap Rate
1.23
DSCR
$1,746
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $1,620 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,746
Total Expenses
$1,620
Mortgage P&I
50%
$867
Property Taxes
6%
$101
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$210
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192