Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.41% first-year return on $51,810 initial cash invested.
7.41%
Cash On Cash
9.36%
Cap Rate
1.46
DSCR
$1,882
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $1,562 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,810
Downpayment
20%
$32,200
Closing costs
1%
$1,610
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,882
Total Expenses
$1,562
Mortgage P&I
46%
$861
Property Taxes
0%
$4
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207