Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.17% first-year return on $52,230 initial cash invested.
16.17%
Cash On Cash
12.07%
Cap Rate
2
DSCR
$2,926
Rent
$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,230
Downpayment
20%
$32,600
Closing costs
1%
$1,630
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$2,222
Mortgage P&I
28%
$819
Property Taxes
12%
$351
Home Insurance
2%
$57
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322