Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.98% first-year return on $52,440 initial cash invested.
13.98%
Cash On Cash
11.21%
Cap Rate
1.89
DSCR
$2,721
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,440
Downpayment
20%
$32,800
Closing costs
1%
$1,640
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$2,110
Mortgage P&I
30%
$812
Property Taxes
10%
$282
Home Insurance
2%
$57
HOA
1%
$33
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299