Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.71% first-year return on $53,406 initial cash invested.
21.71%
Cash On Cash
13.81%
Cap Rate
2.27
DSCR
$2,962
Rent
$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $1,996 expenses = $966 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,406
Downpayment
20%
$33,720
Closing costs
1%
$1,686
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$1,996
Mortgage P&I
29%
$856
Property Taxes
3%
$90
Home Insurance
1%
$44
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326