Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.14% first-year return on $51,999 initial cash invested.
12.14%
Cash On Cash
10.96%
Cap Rate
1.72
DSCR
$2,268
Rent
$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $1,742 expenses = $526 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,999
Downpayment
20%
$32,380
Closing costs
1%
$1,619
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,268
Total Expenses
$1,742
Mortgage P&I
38%
$862
Property Taxes
2%
$39
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249