Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.27% first-year return on $52,314 initial cash invested.
14.27%
Cash On Cash
12.04%
Cap Rate
1.8
DSCR
$2,672
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $2,050 expenses = $622 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,314
Downpayment
20%
$32,680
Closing costs
1%
$1,634
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$2,050
Mortgage P&I
34%
$910
Property Taxes
6%
$173
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294