Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.19% first-year return on $52,524 initial cash invested.
10.19%
Cash On Cash
9.97%
Cap Rate
1.65
DSCR
$2,290
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $1,844 expenses = $446 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,524
Downpayment
20%
$32,880
Closing costs
1%
$1,644
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$1,844
Mortgage P&I
36%
$828
Property Taxes
5%
$122
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252