Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.67% first-year return on $52,230 initial cash invested.
17.67%
Cash On Cash
13.1%
Cap Rate
1.98
DSCR
$2,757
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $1,988 expenses = $769 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,230
Downpayment
20%
$32,600
Closing costs
1%
$1,630
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$1,988
Mortgage P&I
33%
$901
Property Taxes
3%
$73
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303