Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.81% first-year return on $52,377 initial cash invested.
10.81%
Cash On Cash
10.71%
Cap Rate
1.63
DSCR
$2,326
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $1,854 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,377
Downpayment
20%
$32,740
Closing costs
1%
$1,637
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$1,854
Mortgage P&I
39%
$896
Property Taxes
4%
$99
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256