Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.13% first-year return on $53,301 initial cash invested.
12.13%
Cash On Cash
10.82%
Cap Rate
1.72
DSCR
$2,360
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,301
Downpayment
20%
$33,620
Closing costs
1%
$1,681
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$1,821
Mortgage P&I
37%
$883
Property Taxes
3%
$76
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260