Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.63% first-year return on $52,923 initial cash invested.
12.63%
Cash On Cash
10.75%
Cap Rate
1.77
DSCR
$2,229
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $1,672 expenses = $557 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,923
Downpayment
20%
$33,260
Closing costs
1%
$1,663
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,229
Total Expenses
$1,672
Mortgage P&I
38%
$844
Property Taxes
0%
$11
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245