Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.22% first-year return on $51,978 initial cash invested.
11.22%
Cash On Cash
11.19%
Cap Rate
1.66
DSCR
$2,848
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $2,362 expenses = $486 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,978
Downpayment
20%
$32,360
Closing costs
1%
$1,618
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$2,362
Mortgage P&I
32%
$909
Property Taxes
15%
$439
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313