Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.65% first-year return on $52,944 initial cash invested.
11.65%
Cash On Cash
10.68%
Cap Rate
1.69
DSCR
$2,336
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $1,822 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,944
Downpayment
20%
$33,280
Closing costs
1%
$1,664
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$1,822
Mortgage P&I
37%
$874
Property Taxes
4%
$90
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257