Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.7% first-year return on $51,789 initial cash invested.
10.7%
Cash On Cash
10.35%
Cap Rate
1.66
DSCR
$2,188
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $1,726 expenses = $462 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,789
Downpayment
20%
$32,180
Closing costs
1%
$1,609
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$1,726
Mortgage P&I
38%
$838
Property Taxes
2%
$48
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241