Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.27% first-year return on $52,818 initial cash invested.
14.27%
Cash On Cash
11.75%
Cap Rate
1.84
DSCR
$2,850
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $2,222 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$2,222
Mortgage P&I
31%
$882
Property Taxes
11%
$324
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314