Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.41% first-year return on $52,419 initial cash invested.
19.41%
Cash On Cash
13.21%
Cap Rate
2.17
DSCR
$3,112
Rent
$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $2,264 expenses = $848 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,419
Downpayment
20%
$32,780
Closing costs
1%
$1,639
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,112
Total Expenses
$2,264
Mortgage P&I
27%
$832
Property Taxes
9%
$292
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342