Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.95% first-year return on $53,280 initial cash invested.
19.95%
Cash On Cash
13.76%
Cap Rate
2.16
DSCR
$3,668
Rent
$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $2,782 expenses = $886 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,280
Downpayment
20%
$33,600
Closing costs
1%
$1,680
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$2,782
Mortgage P&I
24%
$893
Property Taxes
16%
$591
Home Insurance
1%
$51
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403