Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.27% first-year return on $53,238 initial cash invested.
16.27%
Cash On Cash
11.86%
Cap Rate
1.99
DSCR
$2,548
Rent
$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $1,826 expenses = $722 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,238
Downpayment
20%
$33,560
Closing costs
1%
$1,678
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$1,826
Mortgage P&I
33%
$835
Property Taxes
4%
$90
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280