Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.39% first-year return on $51,747 initial cash invested.
17.39%
Cash On Cash
12.56%
Cap Rate
2.03
DSCR
$2,541
Rent
$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,747
Downpayment
20%
$32,140
Closing costs
1%
$1,607
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$1,791
Mortgage P&I
33%
$830
Property Taxes
2%
$38
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280