Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.45% first-year return on $51,915 initial cash invested.
13.45%
Cash On Cash
11.08%
Cap Rate
1.85
DSCR
$2,574
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $1,992 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,915
Downpayment
20%
$32,300
Closing costs
1%
$1,615
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$1,992
Mortgage P&I
31%
$806
Property Taxes
11%
$279
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283