Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.08% first-year return on $52,377 initial cash invested.
15.08%
Cash On Cash
12.2%
Cap Rate
1.85
DSCR
$2,680
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $2,022 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,377
Downpayment
20%
$32,740
Closing costs
1%
$1,637
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$2,022
Mortgage P&I
34%
$899
Property Taxes
6%
$149
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295