Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.24% first-year return on $52,356 initial cash invested.
17.24%
Cash On Cash
12.67%
Cap Rate
2.01
DSCR
$2,910
Rent
$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,356
Downpayment
20%
$32,720
Closing costs
1%
$1,636
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$2,158
Mortgage P&I
30%
$860
Property Taxes
9%
$254
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320