Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.68% first-year return on $51,747 initial cash invested.
12.68%
Cash On Cash
11.08%
Cap Rate
1.77
DSCR
$2,420
Rent
$547
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
6.8%
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
$2,420
Total Expenses
$1,873
Mortgage P&I
35%
$840
Property Taxes
6%
$133
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266