Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.32% first-year return on $59,490 initial cash invested.
25.32%
Cash On Cash
16.38%
Cap Rate
2.55
DSCR
$3,720
Rent
$1,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,720 income − $2,465 expenses = $1,255 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$3,720
Total Expenses
$2,465
Mortgage P&I
24%
$903
Property Taxes
6%
$238
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality