Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.44% first-year return on $51,831 initial cash invested.
11.44%
Cash On Cash
10.74%
Cap Rate
1.68
DSCR
$2,206
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $1,712 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,206
Total Expenses
$1,712
Mortgage P&I
39%
$860
Property Taxes
2%
$48
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243