Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.24% first-year return on $45,768 initial cash invested.
20.24%
Cash On Cash
12.96%
Cap Rate
2.02
DSCR
$2,578
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $1,806 expenses = $772 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,768
Downpayment
20%
$32,160
Closing costs
1%
$1,608
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$2,578
Total Expenses
$1,806
Mortgage P&I
33%
$862
Property Taxes
0%
$12
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284