Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.18% first-year return on $51,831 initial cash invested.
6.18%
Cash On Cash
9.19%
Cap Rate
1.39
DSCR
$1,926
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $1,659 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,831
Downpayment
20%
$32,220
Closing costs
1%
$1,611
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,926
Total Expenses
$1,659
Mortgage P&I
46%
$890
Property Taxes
3%
$56
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212