Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.13% first-year return on $52,314 initial cash invested.
11.13%
Cash On Cash
10.78%
Cap Rate
1.66
DSCR
$2,418
Rent
$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $1,933 expenses = $485 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,418
Total Expenses
$1,933
Mortgage P&I
37%
$886
Property Taxes
7%
$170
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266