Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.01% first-year return on $52,776 initial cash invested.
12.01%
Cash On Cash
11.17%
Cap Rate
1.69
DSCR
$2,532
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,004 expenses = $528 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,776
Downpayment
20%
$33,120
Closing costs
1%
$1,656
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,004
Mortgage P&I
36%
$913
Property Taxes
6%
$156
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279